UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM 10-D

ASSET BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

For the monthly distribution period from:   August 13, 2021 to September 13, 2021

Commission File Number of issuing entity:  333-206705-08

Central Index Key Number of issuing entity:  0001702745

CD 2017-CD4 Mortgage Trust
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-206705

Central Index Key Number of depositor:  0001013454

Deutsche Mortgage & Asset Receiving Corporation
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

Citi Real Estate Funding Inc.
(Exact name of sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541001

Citigroup Global Markets Realty Corp.
(Exact name of sponsor as specified in its charter)

Lainie Kaye (212) 250-2500
(Name and telephone number, including area code, of the person to contact in connection with this filing)

New York
(State or other jurisdiction of incorporation or organization of the issuing entity)

38-4032102
38-4032103
38-7170564
(I.R.S. Employer Identification No.)

c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices of the issuing entity) (Zip Code)

(410) 884-2000
(Telephone number, including area code)

Not Applicable
(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

Title of Class

Section 12(b)

Section 12(g)

Section 15(d)

Name of Exchange (If Section 12(b))

A-1

     

     

  X  

     

A-2

     

     

  X  

     

A-SB

     

     

  X  

     

A-3

     

     

  X  

     

A-4

     

     

  X  

     

X-A

     

     

  X  

     

A-M

     

     

  X  

     

B

     

     

  X  

     

C

     

     

  X  

     

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   X   No      

Part I - DISTRIBUTION INFORMATION

Item 1. Distribution and Pool Performance Information.

On September 13, 2021 a distribution was made to holders of the certificates issued by CD 2017-CD4 Mortgage Trust.

The distribution report is attached as an Exhibit to this Form 10-D, please see Item 10(b), Exhibit 99.1 for the related information.

The following table presents the loss information for the trust assets for the CD 2017-CD4 Mortgage Trust in accordance with Item 1100(b) as required by Item 1121(a)(9) of Regulation AB:

Loss Information as reported on September 13, 2021

Number of Delinquencies 30+ days

% of Delinquencies 30+ days by Pool Balance

Number of Loans/REOs with Losses

Average Net Loss

4

6.70%

0

N/A

No assets securitized by Deutsche Mortgage & Asset Receiving Corporation (the "Depositor") and held by CD 2017-CD4 Mortgage Trust were the subject of a demand to repurchase for breach of the representations and warranties contained in the underlying transaction documents during the distribution period from August 13, 2021 to September 13, 2021.

The Depositor filed its most recent Form ABS-15G in accordance with Rule 15Ga-1 under the Securities Exchange Act of 1934 (a "Rule 15Ga-1 Form ABS-15G") on February 16, 2021. The CIK number for the Depositor is 0001013454.

German American Capital Corporation ("GACC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 16, 2021. The CIK number of GACC is 0001541294.

Citi Real Estate Funding Inc. ("CREF"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of CREF is 0001701238.

Citigroup Global Markets Realty Corp. ("CGMRC"), one of the sponsors, has filed a Form ABS-15G pursuant to Rule 15Ga-1 under the Securities Exchange Act of 1934 on February 9, 2021. The CIK number of CGMRC is 0001541001.

Item 1A. Asset-Level Information.

ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-08 and incorporated by reference herein).

ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-08 and incorporated by reference herein).

Part II - OTHER INFORMATION

Item 6. Significant Obligors of Pool Assets.

The 95 Morton Street mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB and as disclosed in the Prospectus Supplement for CD 2017-CD4 Mortgage Trust. In accordance with Item 1112(b) of Regulation AB, the most recent unaudited net operating income of the significant obligor was $3,984.648.00 for the period from January 1, 2021 through June 30, 2021.

Item 10. Exhibits.

(a) The following is a list of documents filed as part of this Report on Form 10-D:

(99.1) Monthly report distributed to holders of the certificates issued by CD 2017-CD4 Mortgage Trust, relating to the September 13, 2021 distribution.

(102) ABS Asset Data File (filed as Exhibit 102 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-08 and incorporated by reference herein).

(103) ABS Asset Related Document (filed as Exhibit 103 to the registrant's Form ABS-EE filed on September 24, 2021 under Commission File No. 333-206705-08 and incorporated by reference herein).

(b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Deutsche Mortgage & Asset Receiving Corporation
(Depositor)

 

/s/ Helaine M. Kaplan
Helaine M. Kaplan, President

Date: September 24, 2021

 

/s/ Natalie Grainger
Natalie Grainger, Director

Date: September 24, 2021

 

 


cdd17cd4_ex991-202109.htm - Generated by SEC Publisher for SEC Filing

 

     

Distribution Date:

09/13/21

CD 2017-CD4 Mortgage Trust

Determination Date:

09/07/21

 

Next Distribution Date:

10/13/21

 

Record Date:

08/31/21

Commercial Mortgage Pass-Through Certificates

 

 

Series 2017-CD4

 

           

Table of Contents

 

 

Contacts

 

 

Section

Pages

Role

Party and Contact Information

 

 

Certificate Distribution Detail

2

Depositor

Deutsche Mortgage & Asset Receiving Corporation

 

 

Certificate Factor Detail

3

 

Helaine M. Kaplan

(212) 250-5270

 

Certificate Interest Reconciliation Detail

4

 

60 Wall Street, | New York, NY 10005

 

 

 

 

Master Servicer

Midland Loan Services, a Division of PNC Bank, National

 

 

Exchangeable Certificate Detail

5

 

Association

 

 

Additional Information

6

 

Executive Vice President - Division Head

(913) 253-9000

askmidlandls.com

Bond / Collateral Reconciliation - Cash Flows

7

 

10851 Mastin Street, Suite 300, | Overland Park, KS 66210

 

 

Bond / Collateral Reconciliation - Balances

8

Special Servicer

Rialto Capital Advisors, LLC

 

 

Current Mortgage Loan and Property Stratification

9-13

 

General

(305) 229-6465

 

 

 

 

200 S. Biscayne Blvd.,Suite 3550 | Miami, FL 33131

 

 

Mortgage Loan Detail (Part 1)

14-15

 

 

 

 

 

 

Operating Advisor & Asset

Park Bridge Lender Services LLC

 

 

Mortgage Loan Detail (Part 2)

16-17

Representations Reviewer

 

 

 

Principal Prepayment Detail

18

 

David Rodgers

(212) 230-9090

 

Historical Detail

19

 

600 Third Avenue,,40th Floor | New York, NY 10016

 

 

 

 

Certificate Administrator

Wells Fargo Bank, N.A.

 

 

Delinquency Loan Detail

20

 

 

 

 

 

 

 

Corporate Trust Services (CMBS)

 

cts.cmbs.bond.admin@wellsfargo.com;

Collateral Stratification and Historical Detail

21

 

 

 

trustadministrationgroup@wellsfargo.com

Specially Serviced Loan Detail - Part 1

22

 

9062 Old Annapolis Road, | Columbia, MD 21045

 

 

Specially Serviced Loan Detail - Part 2

23

Controlling Class Rep.

RREF III Debt AIV, L.P.

 

 

Modified Loan Detail

24

 

-

 

 

 

 

 

, | ,

 

 

Historical Liquidated Loan Detail

25

 

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

26

 

 

 

 

Interest Shortfall Detail - Collateral Level

27

 

 

 

 

Supplemental Notes

28

 

 

 

 

 

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

   

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

Page 1 of 28

 


 

                         

 

 

 

 

Certificate Distribution Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

Original

 

 

Pass-Through Rate

 

Beginning

Principal

Interest

Prepayment

 

Total

 

Credit

Credit

Class

 CUSIP

(2)

Original Balance

Balance

Distribution

Distribution

Penalties

Realized Losses

Distribution

Ending Balance

Support¹

Support¹

Regular  Certificates

 

 

 

 

 

 

 

 

 

 

 

A-1

12515DAM6

2.012000%

28,964,000.00

5,961,499.53

662,524.33

9,995.45

0.00

0.00

672,519.78

5,298,975.20

30.85%

30.00%

A-2

12515DAN4

3.030000%

90,250,000.00

90,250,000.00

0.00

227,881.25

0.00

0.00

227,881.25

90,250,000.00

30.85%

30.00%

A-SB

12515DAP9

3.317000%

53,102,000.00

53,102,000.00

0.00

146,782.78

0.00

0.00

146,782.78

53,102,000.00

30.85%

30.00%

A-3

12515DAQ7

3.248000%

192,000,000.00

192,000,000.00

0.00

519,680.00

0.00

0.00

519,680.00

192,000,000.00

30.85%

30.00%

A-4

12515DAR5

3.514000%

234,483,000.00

234,483,000.00

0.00

686,644.39

0.00

0.00

686,644.39

234,483,000.00

30.85%

30.00%

A-M

12515DAT1

3.746000%

70,573,000.00

70,573,000.00

0.00

220,305.38

0.00

0.00

220,305.38

70,573,000.00

22.37%

21.75%

B

12515DAU8

3.947000%

36,355,000.00

36,355,000.00

0.00

119,577.65

0.00

0.00

119,577.65

36,355,000.00

18.00%

17.50%

C

12515DAV6

4.349000%

39,564,000.00

39,564,000.00

0.00

143,386.53

0.00

0.00

143,386.53

39,564,000.00

13.24%

12.88%

D

12515DAF1

3.300000%

44,910,000.00

44,910,000.00

0.00

123,502.50

0.00

0.00

123,502.50

44,910,000.00

7.84%

7.63%

E

12515DAG9

3.300000%

21,386,000.00

21,386,000.00

0.00

58,811.50

0.00

0.00

58,811.50

21,386,000.00

5.27%

5.13%

F

12515DAH7

3.300000%

8,554,000.00

8,554,000.00

0.00

23,523.50

0.00

0.00

23,523.50

8,554,000.00

4.24%

4.13%

G

12515DAJ3

3.300000%

35,286,789.00

35,286,789.00

0.00

76,132.69

0.00

0.00

76,132.69

35,286,789.00

0.00%

0.00%

VRR

N/A

4.796458%

45,022,523.00

43,811,864.87

34,869.71

174,017.84

0.00

0.00

208,887.55

43,776,995.16

0.00%

0.00%

S

12515DBM5

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12515DAL8

0.000000%

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

 

900,450,312.00

876,237,153.40

697,394.04

2,530,241.46

0.00

0.00

3,227,635.50

875,539,759.36

 

 

 

Notional Certificates

 

 

 

 

 

 

 

 

 

 

 

X-A

12515DAS3

1.433758%

669,372,000.00

646,369,499.53

0.00

772,281.15

0.00

0.00

772,281.15

645,706,975.20

 

 

X-B

12515DAA2

0.639962%

75,919,000.00

75,919,000.00

0.00

40,487.76

0.00

0.00

40,487.76

75,919,000.00

 

 

X-D

12515DAB0

1.496458%

44,910,000.00

44,910,000.00

0.00

56,004.96

0.00

0.00

56,004.96

44,910,000.00

 

 

X-E

12515DAC8

1.496458%

21,386,000.00

21,386,000.00

0.00

26,669.38

0.00

0.00

26,669.38

21,386,000.00

 

 

X-F

12515DAD6

1.496458%

8,554,000.00

8,554,000.00

0.00

10,667.25

0.00

0.00

10,667.25

8,554,000.00

 

 

X-G

12515DAE4

1.496458%

35,286,789.00

35,286,789.00

0.00

44,004.35

0.00

0.00

44,004.35

35,286,789.00

 

 

Notional SubTotal

 

855,427,789.00

832,425,288.53

0.00

950,114.85

0.00

0.00

950,114.85

831,762,764.20

 

 

 

Deal Distribution Total

 

 

 

697,394.04

3,480,356.31

0.00

0.00

4,177,750.35

 

 

 

 

*

Denotes the Controlling Class (if required)

 

 

 

 

 

 

 

 

 

 

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing

 

the result by (A).

 

 

 

 

 

 

 

 

 

 

 

(2)

Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the

 

underlying index (if and as applicable), and any other matters provided in the governing documents.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 2 of 28

 


 

                     

 

 

 

 

Certificate Factor Detail

 

 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

Interest Shortfalls

Interest

 

 

 

 

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

   Losses

Total Distribution

Ending Balance

Regular      Certificates

 

 

 

 

 

 

 

 

 

A-1

12515DAM6

205.82445553

22.87406194

0.34509909

0.00000000

0.00000000

0.00000000

0.00000000

23.21916103

182.95039359

A-2

12515DAN4

1,000.00000000

0.00000000

2.52500000

0.00000000

0.00000000

0.00000000

0.00000000

2.52500000

1,000.00000000

A-SB

12515DAP9

1,000.00000000

0.00000000

2.76416670

0.00000000

0.00000000

0.00000000

0.00000000

2.76416670

1,000.00000000

A-3

12515DAQ7

1,000.00000000

0.00000000

2.70666667

0.00000000

0.00000000

0.00000000

0.00000000

2.70666667

1,000.00000000

A-4

12515DAR5

1,000.00000000

0.00000000

2.92833335

0.00000000

0.00000000

0.00000000

0.00000000

2.92833335

1,000.00000000

A-M

12515DAT1

1,000.00000000

0.00000000

3.12166664

0.00000000

0.00000000

0.00000000

0.00000000

3.12166664

1,000.00000000

B

12515DAU8

1,000.00000000

0.00000000

3.28916655

0.00000000

0.00000000

0.00000000

0.00000000

3.28916655

1,000.00000000

C

12515DAV6

1,000.00000000

0.00000000

3.62416667

0.00000000

0.00000000

0.00000000

0.00000000

3.62416667

1,000.00000000

D

12515DAF1

1,000.00000000

0.00000000

2.75000000

0.00000000

0.00000000

0.00000000

0.00000000

2.75000000

1,000.00000000

E

12515DAG9

1,000.00000000

0.00000000

2.75000000

0.00000000

0.00000000

0.00000000

0.00000000

2.75000000

1,000.00000000

F

12515DAH7

1,000.00000000

0.00000000

2.75000000

0.00000000

0.00000000

0.00000000

0.00000000

2.75000000

1,000.00000000

G

12515DAJ3

1,000.00000000

0.00000000

2.15754089

0.59245912

8.29945762

0.00000000

0.00000000

2.15754089

1,000.00000000

VRR

N/A

973.10994477

0.77449480

3.86512857

0.02443955

0.34236820

0.00000000

0.00000000

4.63962337

972.33544997

S

12515DBM5

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12515DAL8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

 

Notional Certificates

 

 

 

 

 

 

 

 

 

X-A

12515DAS3

965.63569963

0.00000000

1.15373985

0.00000000

0.00000000

0.00000000

0.00000000

1.15373985

964.64592962

X-B

12515DAA2

1,000.00000000

0.00000000

0.53330207

0.00000000

0.00000000

0.00000000

0.00000000

0.53330207

1,000.00000000

X-D

12515DAB0

1,000.00000000

0.00000000

1.24704876

0.00000000

0.00000000

0.00000000

0.00000000

1.24704876

1,000.00000000

X-E

12515DAC8

1,000.00000000

0.00000000

1.24704854

0.00000000

0.00000000

0.00000000

0.00000000

1.24704854

1,000.00000000

X-F

12515DAD6

1,000.00000000

0.00000000

1.24704816

0.00000000

0.00000000

0.00000000

0.00000000

1.24704816

1,000.00000000

X-G

12515DAE4

1,000.00000000

0.00000000

1.24704886

0.00000000

0.00000000

0.00000000

0.00000000

1.24704886

1,000.00000000

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 3 of 28

 


 

                         

 

 

 

 

Certificate Interest Reconciliation Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

Accrued

Net Aggregate

Distributable

Interest

 

Interest

 

 

 

 

 

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

 

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

 

A-1

08/01/21 - 08/30/21

30

0.00

9,995.45

0.00

9,995.45

0.00

0.00

0.00

9,995.45

0.00

 

A-2

08/01/21 - 08/30/21

30

0.00

227,881.25

0.00

227,881.25

0.00

0.00

0.00

227,881.25

0.00

 

A-SB

08/01/21 - 08/30/21

30

0.00

146,782.78

0.00

146,782.78

0.00

0.00

0.00

146,782.78

0.00

 

A-3

08/01/21 - 08/30/21

30

0.00

519,680.00

0.00

519,680.00

0.00

0.00

0.00

519,680.00

0.00

 

A-4

08/01/21 - 08/30/21

30

0.00

686,644.39

0.00

686,644.39

0.00

0.00

0.00

686,644.39

0.00

 

X-A

08/01/21 - 08/30/21

30

0.00

772,281.15

0.00

772,281.15

0.00

0.00

0.00

772,281.15

0.00

 

X-B

08/01/21 - 08/30/21

30

0.00

40,487.76

0.00

40,487.76

0.00

0.00

0.00

40,487.76

0.00

 

X-D

08/01/21 - 08/30/21

30

0.00

56,004.96

0.00

56,004.96

0.00

0.00

0.00

56,004.96

0.00

 

X-E

08/01/21 - 08/30/21

30

0.00

26,669.38

0.00

26,669.38

0.00

0.00

0.00

26,669.38

0.00

 

X-F

08/01/21 - 08/30/21

30

0.00

10,667.25

0.00

10,667.25

0.00

0.00

0.00

10,667.25

0.00

 

X-G

08/01/21 - 08/30/21

30

0.00

44,004.35

0.00

44,004.35

0.00

0.00

0.00

44,004.35

0.00

 

A-M

08/01/21 - 08/30/21

30

0.00

220,305.38

0.00

220,305.38

0.00

0.00

0.00

220,305.38

0.00

 

B

08/01/21 - 08/30/21

30

0.00

119,577.65

0.00

119,577.65

0.00

0.00

0.00

119,577.65

0.00

 

C

08/01/21 - 08/30/21

30

0.00

143,386.53

0.00

143,386.53

0.00

0.00

0.00

143,386.53

0.00

 

D

08/01/21 - 08/30/21

30

0.00

123,502.50

0.00

123,502.50

0.00

0.00

0.00

123,502.50

0.00

 

E

08/01/21 - 08/30/21

30

0.00

58,811.50

0.00

58,811.50

0.00

0.00

0.00

58,811.50

0.00

 

F

08/01/21 - 08/30/21

30

0.00

23,523.50

0.00

23,523.50

0.00

0.00

0.00

23,523.50

0.00

 

G

08/01/21 - 08/30/21

30

271,955.23

97,038.67

0.00

97,038.67

20,905.98

0.00

0.00

76,132.69

292,861.21

 

VRR

08/01/21 - 08/30/21

30

14,313.95

175,118.16

0.00

175,118.16

1,100.33

0.00

0.00

174,017.84

15,414.28

 

Totals

 

 

286,269.18

3,502,362.61

0.00

3,502,362.61

22,006.31

0.00

0.00

3,480,356.31

308,275.49

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 4 of 28

 


 

                         

 

 

 

 

Exchangeable Certificate Detail

 

 

 

 

 

 

 

 

Pass-Through

 

 

 

 

Prepayment

 

 

 

 

 

Class

CUSIP

Rate

Original Balance

Beginning Balance                                     Principal Distribution                Interest Distribution

Penalties

 

Losses

 

Total Distribution

Ending Balance

Regular Interest

 

 

 

 

 

 

 

 

 

 

 

 

V-A (Cert)

12515DAW4

4.796458%

11,437,995.00

11,044,936.28

11,320.98

44,147.15

0.00

 

0.00

 

55,468.13

11,033,615.30

V-A (EC)

N/A

4.796458%

23,792,115.00

22,974,515.58

23,548.72

91,830.26

0.00

 

0.00

 

115,378.98

22,950,966.86

V-BC (Cert)

12515DBV5

4.796458%

1,297,277.00

1,297,277.00

0.00

5,185.28

0.00

 

0.00

 

5,185.28

1,297,277.00

V-BC (EC)

N/A

4.796458%

2,698,460.00

2,698,460.00

0.00

10,785.88

0.00

 

0.00

 

10,785.88

2,698,460.00

V-D (Cert)

12515DBR4

4.796458%

767,406.00

767,406.00

0.00

3,067.36

0.00

 

0.00

 

3,067.36

767,406.00

V-D (EC)

N/A

4.796458%

1,596,278.00

1,596,278.00

0.00

6,380.40

0.00

 

0.00

 

6,380.40

1,596,278.00

V-E (Cert)

12515DBS2

4.796458%

1,114,572.00

1,114,572.00

0.00

4,097.76

0.00

 

0.00

 

4,097.76

1,114,572.00

V-E (EC)

N/A

4.796458%

2,318,420.00

2,318,420.00

0.00

8,523.75

0.00

 

0.00

 

8,523.75

2,318,420.00

Regular Interest Total

 

 

45,022,523.00

43,811,864.86

34,869.70

174,017.84

0.00

 

0.00

 

208,887.54

43,776,995.16

 

Exchangeable Certificate Details

 

 

 

 

 

 

 

 

 

 

 

V-A

12515DAW4

4.796458%

35,230,110.00

11,044,936.28

11,320.98

44,147.15

0.00

 

0.00

 

55,468.13

11,033,615.30

V-BC

12515DBV5

4.796458%

3,995,737.00

1,297,277.00

0.00

5,185.28

0.00

 

0.00

 

5,185.28

1,297,277.00

V-D

12515DBR4

4.796458%

2,363,684.00

767,406.00

0.00

3,067.36

0.00

 

0.00

 

3,067.36

767,406.00

V-E

12515DBS2

4.796458%

3,432,992.00

1,114,572.00

0.00

4,097.76

0.00

 

0.00

 

4,097.76

1,114,572.00

V-2

12515DBT0

4.796458%

45,022,523.00

29,587,673.58

23,548.72

117,520.29

0.00

 

0.00

 

141,069.01

29,564,124.86

Exchangeable Certificates Total

 

90,045,046.00

43,811,864.86

34,869.70

174,017.84

 0.00

 

 0.00

 

208,887.54

43,776,995.16

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 5 of 28

 


 

     

Additional Information

 

Total Available Distribution Amount (1)

4,177,750.35

 

(1) The Available Distribution Amount includes any Prepayment Penalties.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 6 of 28

 


 

       

Bond / Collateral Reconciliation - Cash Flows

 

 

Total Funds Collected

 

Total Funds Distributed

 

Interest

 

Fees

 

Interest Paid or Advanced

3,515,703.54

Master Servicing Fee

5,637.01

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

5,659.03

Interest Adjustments

0.00

Trustee Fee

0.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

377.27

ARD Interest

0.00

Operating Advisor Fee

1,667.60

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

0.00

Extension Interest

0.00

 

 

Interest Reserve Withdrawal

0.00

 

 

Total Interest Collected

3,515,703.54

Total Fees

13,340.92

 

Principal

 

Expenses/Reimbursements

 

Scheduled Principal

697,394.04

Reimbursement for Interest on Advances

31.09

Unscheduled Principal Collections

 

ASER Amount

0.00

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

21,975.21

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Negative Amortization

0.00

Taxes Imposed on Trust Fund

0.00

Principal Adjustments

0.00

Non-Recoverable Advances

0.00

 

 

Workout Delayed Reimbursement Amounts

0.00

 

 

Other Expenses

0.00

Total Principal Collected

697,394.04

Total Expenses/Reimbursements

22,006.30

 

 

 

Interest Reserve Deposit

0.00

 

Other

 

Payments to Certificateholders and Others

 

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

3,480,356.31

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

697,394.04

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

 

 

Borrower Option Extension Fees

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

4,177,750.35

Total Funds Collected

4,213,097.58

Total Funds Distributed

4,213,097.57

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 7 of 28

 


 

           

 

 

Bond / Collateral Reconciliation - Balances

 

 

 

 

Collateral Reconciliation

 

Certificate Reconciliation

 

 

 

 

Total

 

Total

Beginning Scheduled Collateral Balance

876,237,153.51

876,237,153.51

Beginning Certificate Balance

876,237,153.40

(-) Scheduled Principal Collections

697,394.04

697,394.04

(-) Principal Distributions

697,394.04

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

 

 

 

 

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

875,539,759.47

875,539,759.47

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

877,031,362.49

877,031,362.49

Ending Certificate Balance

875,539,759.36

Ending Actual Collateral Balance

876,357,941.93

876,357,941.93

 

 

 

 

 

 

 

NRA/WODRA Reconciliation

 

Under / Over Collateralization Reconciliation

 

 

 

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

 

 

 

 

Principal

(WODRA) from Principal

Beginning UC / (OC)

(0.11)

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

(0.11)

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.80

 

 

 

 

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

 

 

 

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

 

 

 

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 8 of 28

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

     Scheduled Balance

 

 

 

 

 

        Debt Service Coverage Ratio¹

 

 

 

 

Scheduled

# Of

Scheduled

% Of

 

 

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Balance

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

 

7,499,999 or less

14

73,247,637.91

8.37%

67

4.8160

1.925221

1.39 or less

16

293,084,149.32

33.47%

64

4.7863

0.558316

7,500,000 to 14,999,999

14

151,768,928.25

17.33%

67

4.7351

1.596557

1.40 to 1.44

2

35,340,131.52

4.04%

66

4.5447

1.400000

15,000,000 to 24,999,999

13

250,510,510.91

28.61%

65

4.7410

1.402728

1.45 to 1.54

3

30,396,970.45

3.47%

66

4.9513

1.509954

25,000,000 to 49,999,999

4

120,500,624.78

13.76%

65

4.7863

1.736135

1.55 to 1.99

16

373,743,276.42

42.69%

51

4.5664

1.759324

50,000,000 to 74,999,999

3

177,554,935.68

20.28%

65

4.5475

0.594512

2.00 to 2.49

7

104,300,563.87

11.91%

66

4.6351

2.139445

 

75,000,000 or greater

1

95,000,000.00

10.85%

7

4.2620

1.890000

2.50 to 2.87

4

26,270,689.12

3.00%

67

4.4962

2.665042

 

Totals

50

875,539,759.47

100.00%

59

4.6593

1.415668

2.88 or greater

1

5,446,856.83

0.62%

67

4.7800

3.550000

 

 

 

 

 

 

 

 

Totals

50

875,539,759.47

100.00%

59

4.6593

1.415668

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

 

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 9 of 28

 


 

                           

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

 

State³

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type³

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

 

 

State

 

 

 

WAM²

WAC

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

Property Type

 

 

 

WAM²

WAC

 

 

 

 

 

 

 

 

 

Properties

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

Arizona

4

23,017,106.19

2.63%

65

5.0762

1.570994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

3

33,496,276.79

3.83%

67

4.7571

1.691037

California

10

214,251,494.48

24.47%

66

4.5589

1.621624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lodging

8

182,185,928.70

20.81%

64

4.6767

0.295262

Colorado

1

17,320,907.84

1.98%

67

4.6000

(0.040000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed Use

1

28,465,205.79

3.25%

65

5.3100

1.120000

Florida

7

37,373,343.86

4.27%

67

4.8343

1.739768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family

2

17,545,969.14

2.00%

66

5.0328

1.267708

Georgia

3

20,562,113.58

2.35%

67

4.8240

1.915886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office

14

364,328,307.45

41.61%

50

4.5086

1.723864

Hawaii

2

73,881,879.30

8.44%

59

4.3082

0.083354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

14

131,559,939.96

15.03%

64

4.8209

1.510125

Illinois

2

16,500,000.00

1.88%

67

4.6100

1.620000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Self Storage

13

111,001,009.70

12.68%

66

4.6887

2.141899

Indiana

1

18,565,817.68

2.12%

65

4.9200

1.680000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

56

875,539,759.47

100.00%

59

4.6593

1.415668

Kentucky

1

18,928,276.17

2.16%

65

4.7200

0.410000

 

 

 

 

 

 

 

 

Michigan

2

27,782,971.32

3.17%

67

4.6572

1.670403

 

 

 

 

 

 

 

 

Missouri

1

5,446,856.83

0.62%

67

4.7800

3.550000

 

 

 

 

 

 

 

 

Nevada

1

7,433,802.54

0.85%

67

4.7390

1.820000

 

 

 

 

 

 

 

 

New York

9

237,422,189.47

27.12%

42

4.5224

1.861976

 

 

 

 

 

 

 

 

Ohio

4

77,548,188.81

8.86%

65

4.9677

0.723547

 

 

 

 

 

 

 

 

South Carolina

1

22,423,228.80

2.56%

64

5.5000

0.650000

 

 

 

 

 

 

 

 

Tennessee

1

3,087,536.00

0.35%

67

4.9100

1.540000

 

 

 

 

 

 

 

 

Texas

4

28,905,339.02

3.30%

66

4.8604

1.575198

 

 

 

 

 

 

 

 

Washington

1

18,131,585.64

2.07%

65

5.0400

1.520000

 

 

 

 

 

 

 

 

Totals

56

875,539,759.47

100.00%

59

4.6593

1.415668

 

 

 

 

 

 

 

 

 

Note: Please refer to footnotes on the next page of the report.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 10 of 28

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

 

              Note Rate

 

 

 

 

 

                Seasoning

 

 

 

 

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

# Of

Scheduled

% Of

 

 

Weighted Avg

 

Note Rate

 

 

 

WAM²

WAC

 

Seasoning

 

 

 

WAM²

WAC

 

 

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

 

4.4999% or less

9

238,437,305.36

27.23%

42

4.2754

1.379598

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

 

4.5000% to 4.7499%

16

372,932,059.80

42.59%

65

4.6592

1.377248

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

 

4.7500% or greater

24

257,213,272.37

29.38%

66

5.0198

1.502528

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

 

Totals

50

875,539,759.47

100.00%

59

4.6593

1.415668

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

 

 

49 months or greater

49

868,582,637.53

99.21%

59

4.6606

1.414992

 

 

 

 

 

 

 

 

Totals

50

875,539,759.47

100.00%

59

4.6593

1.415668

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 11 of 28

 


 

                             

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

 

                     Anticipated Remaining Term (ARD and Balloon Loans)

 

 

 

               Remaining Amortization Term (ARD and Balloon Loans)

 

 

 

Anticipated

# Of

Scheduled

% Of

 

 

Weighted Avg

Remaining

# Of

Scheduled

% Of

 

 

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

 

WAM²

WAC

 

 

Remaining Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

 

 

DSCR¹

 

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

 

59 months or less

2

112,256,879.30

12.82%

14

4.3240

1.785466

Interest Only

10

255,605,000.00

29.19%

43

4.3294

1.413194

60 months to 117 months

47

756,325,758.23

86.38%

66

4.7106

1.360005

59 months or greater

39

612,977,637.53

70.01%

65

4.7988

1.415742

 

118 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

50

875,539,759.47

100.00%

59

4.6593

1.415668

 

Totals

50

875,539,759.47

100.00%

59

4.6593

1.415668

 

 

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

 

 

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

 

 

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

Page 12 of 28

 


 

                         

 

 

 

 

Current Mortgage Loan and Property Stratification

 

 

 

 

 

 

 

 

          Age of Most Recent NOI

 

 

 

 

        Remaining Stated Term (Fully Amortizing Loans)

 

 

Age of Most

# Of

Scheduled

% Of

 

 

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

 

 

 

 

 

WAM²

WAC

 

 

 

 

WAM²

WAC

 

Recent NOI

Loans

Balance

Agg. Bal.

 

 

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

 

Defeased

1

6,957,121.94

0.79%

68

4.4900

NAP

 

 

 

None

 

Underwriter's Information

3

52,671,947.02

6.02%

66

4.6959

1.681260

 

 

 

 

 

 

12 months or less

43

755,844,407.11

86.33%

58

4.6072

1.429452

 

 

 

 

 

 

13 months to 24 months

3

60,066,283.40

6.86%

65

5.3015

0.999552

 

 

 

 

 

 

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

 

 

 

 

 

 

Totals

50

875,539,759.47

100.00%

59

4.6593

1.415668

 

 

 

 

 

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

 

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

 

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

 

 

 

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

 

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

 

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure.

 

(4)

Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 13 of 28

 


 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

       Original       Adjusted

 Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

 Scheduled

 Scheduled

Principal

  Anticipated       Maturity        Maturity

 Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State                      Accrual Type   Gross Rate

 Interest

 Principal

Adjustments                  Repay Date         Date

      Date

 Balance

Balance

Date

 

1

30312417

OF

New York

NY

Actual/360

4.26225%

348,655.28

0.00

0.00

N/A

04/06/22

--

95,000,000.00

95,000,000.00

09/06/21

 

2A4

30312146

OF

Sunnyvale

CA

Actual/360

4.55025%

117,536.42

0.00

0.00

N/A

01/06/27

--

30,000,000.00

30,000,000.00

09/06/21

 

2A5

30312147

OF

Sunnyvale

CA

Actual/360

4.55025%

97,947.02

0.00

0.00

N/A

01/06/27

--

25,000,000.00

25,000,000.00

09/06/21

 

2A6

30312148

OF

Sunnyvale

CA

Actual/360

4.55025%

78,357.62

0.00

0.00

N/A

01/06/27

--

20,000,000.00

20,000,000.00

09/06/21

 

3

30298188

LO

Various

Various

Actual/360

4.72025%

258,214.62

79,681.77

0.00

N/A

02/06/27

--

63,530,113.85

63,450,432.08

09/06/21

 

4

30312418

OF

Monterey Park

CA

Actual/360

4.70025%

232,922.30

71,647.75

0.00

N/A

04/06/27

--

57,551,151.35

57,479,503.60

09/06/21

 

5

30312419

LO

Honolulu

HI

Actual/360

4.19925%

204,769.37

0.00

0.00

N/A

11/01/26

--

56,625,000.00

56,625,000.00

09/01/21

 

6A1

30312420

SS

Long Island City

NY

Actual/360

4.73525%

151,239.42

57,058.01

0.00

N/A

02/06/27

--

37,092,477.00

37,035,418.99

09/06/21

 

6A4

30312421

SS

Long Island City

NY

Actual/360

4.73525%

37,809.86

14,264.50

0.00

N/A

02/06/27

--

9,273,119.09

9,258,854.59

09/06/21

 

7

30312385

MU

Cleveland

OH

Actual/360

5.31025%

130,387.84

50,449.99

0.00

N/A

02/06/27

--

28,515,655.78

28,465,205.79

08/06/21

 

8

30312121

OF

Brooklyn

NY

Actual/360

4.73025%

97,753.33

0.00

0.00

N/A

01/06/27

--

24,000,000.00

24,000,000.00

09/06/21

 

9

30312386

LO

Spartanburg

SC

Actual/360

5.50025%

106,340.65

29,928.71

0.00

N/A

01/06/27

--

22,453,157.51

22,423,228.80

06/06/20

 

10

30312387

OF

New York

NY

Actual/360

4.47025%

90,455.42

0.00

0.00

N/A

03/06/27

--

23,500,000.00

23,500,000.00

09/06/21

 

11

30312388

RT

Compton

CA

Actual/360

4.79025%

83,468.99

26,583.84

0.00

N/A

03/06/27

--

20,236,269.36

20,209,685.52

09/06/21

 

12

30312389

OF

Carmel

IN

Actual/360

4.92025%

78,774.17

27,614.43

0.00

N/A

02/06/27

--

18,593,432.11

18,565,817.68

07/06/21

 

13

30312390

RT

Lynnwood

WA

Actual/360

5.04025%

78,805.45

26,351.99

0.00

N/A

02/06/27

--

18,157,937.63

18,131,585.64

09/06/21

 

14

30312391

RT

Kailua Kona

HI

Actual/360

4.66525%

69,417.58

23,713.90

0.00

N/A

12/06/25

--

17,280,593.20

17,256,879.30

09/06/21

 

15

30312392

LO

Denver

CO

Actual/360

4.60025%

68,703.41

23,572.58

0.00

N/A

04/06/27

--

17,344,480.42

17,320,907.84

09/06/21

 

16

30312393

OF

Troy

MI

Actual/360

4.54025%

68,918.98

22,712.68

0.00

N/A

04/06/27

--

17,628,842.02

17,606,129.34

09/06/21

 

17

30312394

OF

Malibu

CA

Actual/360

4.21025%

65,255.00

0.00

0.00

N/A

05/06/27

--

18,000,000.00

18,000,000.00

09/06/21

 

18

30312395

IN

Norwich

NY

Actual/360

4.90025%

71,800.42

20,280.67

0.00

04/06/27

04/06/35

--

17,016,557.46

16,996,276.79

09/06/21

 

19

30312396

IN

Various

IL

Actual/360

4.61025%

65,500.42

0.00

0.00

N/A

04/06/27

--

16,500,000.00

16,500,000.00

09/06/21

 

20

30312397

SS

Orangeburg

NY

Actual/360

4.82025%

58,002.64

20,878.60

0.00

N/A

04/06/27

--

13,974,668.89

13,953,790.29

09/06/21

 

21

30312398

SS

Santa Monica

CA

Actual/360

4.20025%

50,110.90

23,241.68

0.00

N/A

04/06/27

--

13,855,547.04

13,832,305.36

09/06/21

 

22

30298147

LO

Tempe

AZ

Actual/360

5.14025%

58,441.05

15,189.34

0.00

N/A

01/06/27

--

13,203,700.51

13,188,511.17

09/06/21

 

23

30298385

RT

Irving

TX

Actual/360

4.69325%

47,921.63

18,151.06

0.00

N/A

04/06/27

--

11,858,282.58

11,840,131.52

09/06/21

 

24

30312399

SS

Various

FL

Actual/360

4.82025%

51,134.84

0.00

0.00

N/A

04/06/27

--

12,320,000.00

12,320,000.00

09/06/21

 

25

30312400

OF

Malibu

CA

Actual/360

4.70025%

47,554.86

0.00

0.00

N/A

05/06/27

--

11,750,000.00

11,750,000.00

09/06/21

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

Page 14 of 28

 


 

                                 

 

 

 

 

 

Mortgage Loan Detail (Part 1)

 

 

 

 

 

 

 

 

 

Prop

 

 

 

 

 

 

 

 

       Original        Adjusted

Beginning

Ending

Paid

 

 

 

Type

 

 

Interest

 

Scheduled

Scheduled

Principal

 Anticipated           Maturity      Maturity

Scheduled

Scheduled

Through

 

Pros ID

Loan ID

(1)

City

State             Accrual Type     Gross Rate

Interest

Principal

Adjustments                Repay Date            Date

 Date

Balance

Balance

Date

 

26

30312401

OF

Torrance

CA

Actual/360

4.43025%

42,724.89

0.00

0.00

N/A

05/06/27

--

11,200,000.00

11,200,000.00

09/06/21

 

27

30312402

RT

Flint

MI

Actual/360

4.86025%

42,653.67

15,194.98

0.00

N/A

03/06/27

--

10,192,036.96

10,176,841.98

09/06/21

 

28

30312403

MF

Palm Bay

FL

Actual/360

4.90025%

41,319.42

14,406.89

0.00

N/A

04/06/27

--

9,792,619.88

9,778,212.99

09/06/21

 

29

30312404

LO

Roslyn

NY

Actual/360

4.79025%

37,913.05

13,811.78

0.00

N/A

04/06/27

--

9,191,660.59

9,177,848.81

04/06/20

 

30

30312405

RT

Warner Robins

GA

Actual/360

4.83025%

37,591.18

13,477.40

0.00

N/A

04/06/27

--

9,038,152.79

9,024,675.39

08/06/21

 

31

30312406

RT

New York

NY

Actual/360

4.30025%

31,473.61

0.00

0.00

N/A

04/06/27

--

8,500,000.00

8,500,000.00

06/06/21

 

32

30298090

MF

Houston

TX

Actual/360

5.20025%

34,831.57

11,005.46

0.00

N/A

01/06/27

--

7,778,761.61

7,767,756.15

09/06/21

 

33

30298418

RT

Las Vegas

NV

Actual/360

4.73925%

30,382.00

11,296.76

0.00

N/A

04/06/27

--

7,445,099.30

7,433,802.54

09/06/21

 

34

30298439

OF

West Palm Beach

FL

Actual/360

4.49025%

26,941.53

11,015.32

0.00

N/A

05/06/27

--

6,968,137.26

6,957,121.94

09/06/21

 

35

30298387

RT

Phoenix

AZ

Actual/360

5.05025%

29,423.89

8,367.82

0.00

N/A

04/06/27

--

6,766,273.72

6,757,905.90

09/06/21

 

36

30312407

SS

Stone Mountain

GA

Actual/360

4.54025%

27,366.11

0.00

0.00

N/A

03/06/27

--

7,000,000.00

7,000,000.00

09/06/21

 

37

30312408

OF

San Diego

CA

Actual/360

4.40025%

25,688.67

0.00

0.00

N/A

04/06/27

--

6,780,000.00

6,780,000.00

09/06/21

 

38

30298440

RT

Palm Beach Gardens

FL

Actual/360

4.79025%

22,183.17

8,081.36

0.00

N/A

04/06/27

--

5,378,099.20

5,370,017.84

09/06/21

 

39

30312409

OF

Creve Coeur

MO

Actual/360

4.78025%

22,447.33

6,672.59

0.00

N/A

04/06/27

--

5,453,529.42

5,446,856.83

09/06/21

 

40

30312410

SS

Tampa

FL

Actual/360

4.83025%

21,762.84

0.00

0.00

N/A

04/06/27

--

5,232,500.00

5,232,500.00

09/06/21

 

41

30298438

RT

Palm Beach Gardens

FL

Actual/360

4.79025%

19,302.24

7,031.83

0.00

N/A

04/06/27

--

4,679,644.86

4,672,613.03

09/06/21

 

42

30312411

SS

Houston

TX

Actual/360

4.36025%

18,772.22

0.00

0.00

N/A

04/06/27

--

5,000,000.00

5,000,000.00

09/06/21

 

43

30312412

RT

Massillon

OH

Actual/360

5.25025%

20,647.10

6,272.83

0.00

N/A

04/06/27

--

4,567,099.94

4,560,827.11

09/06/21

 

44

30312413

RT

Loganville

GA

Actual/360

5.25025%

20,541.21

6,240.67

0.00

N/A

04/06/27

--

4,543,678.86

4,537,438.19

09/06/21

 

45

30312414

SS

Fort Worth

TX

Actual/360

5.29025%

19,597.48

4,697.67

0.00

N/A

04/06/27

--

4,302,149.02

4,297,451.35

09/06/21

 

46

30312415

RT

Columbia

TN

Actual/360

4.91025%

13,073.47

4,540.28

0.00

N/A

04/06/27

--

3,092,076.28

3,087,536.00

09/06/21

 

47

30312416

SS

Various

AZ

Actual/360

4.86025%

12,867.40

3,958.90

0.00

N/A

04/06/27

--

3,074,648.02

3,070,689.12

09/06/21

 

Totals

 

 

 

 

 

 

3,515,703.54

697,394.04

0.00

 

 

 

876,237,153.51

875,539,759.47

 

 

(1) Property Type Codes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HC - Health Care

 

MU - Mixed Use

WH - Warehouse

 

MF - Multi-Family

 

 

 

 

 

 

 

 

 

SS - Self Storage

 

LO - Lodging

RT - Retail

 

SF - Single Family Rental

 

 

 

 

 

 

 

 

98 - Other

 

IN - Industrial

OF - Office

 

MH - Mobile Home Park

 

 

 

 

 

 

 

 

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 15 of 28

 


 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent               Most Recent       Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

 NOI End

 Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

 Date

 Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

1

9,682,664.48

8,283,599.28

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A4

16,173,498.64

3,869,710.12

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A5

16,173,498.64

3,869,710.12

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

2A6

16,173,498.64

3,869,710.12

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

3

(764,952.80)

2,376,830.47

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

4

6,858,650.80

6,741,831.98

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

5

(9,944,765.15)

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A1

12,059,525.87

2,865,729.20

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

6A4

12,059,525.87

2,865,729.20

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

7

20,530,241.08

0.00

--

--

--

0.00

0.00

180,530.89

180,530.89

0.00

0.00

 

 

8

10,722,129.41

2,495,512.77

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

9

0.00

0.00

--

--

12/07/20

0.00

0.00

135,967.74

2,042,601.40

0.00

0.00

 

 

10

1,595,246.26

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

11

1,758,440.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

12

0.00

0.00

--

--

--

0.00

0.00

106,180.46

212,616.96

0.00

0.00

 

 

13

1,837,595.27

2,040,287.77

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

14

1,476,578.85

1,463,367.69

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

15

(356,883.15)

143,358.67

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

16

2,597,471.30

2,450,093.02

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

17

1,739,482.29

1,725,428.95

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

18

1,960,090.24

1,999,812.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

19

1,761,375.90

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

20

2,067,688.17

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

21

1,677,755.33

1,654,845.81

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

22

775,634.48

1,264,675.14

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

23

1,377,966.59

1,250,085.22

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

24

1,086,098.41

321,498.53

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

25

363,542.97

(55,465.17)

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 16 of 28

 


 

                           

 

 

 

 

 

Mortgage Loan Detail (Part 2)

 

 

 

 

 

 

 

 

 

Most Recent                Most Recent      Appraisal

 

 

 

 

Cumulative

Current

 

 

 

Most Recent

Most Recent

NOI Start

 NOI End

 Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

 

 

Pros ID

Fiscal NOI

NOI

Date

 Date

 Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

 

26

1,351,158.95

1,348,301.26

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

27

1,063,144.13

1,195,937.66

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

28

984,172.22

875,081.84

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

29

0.00

0.00

--

--

07/06/21

0.00

6,301.40

51,601.36

872,351.25

112,205.49

0.00

 

 

30

1,137,604.33

1,092,462.02

01/01/21

06/30/21

--

0.00

0.00

50,796.18

50,796.18

0.00

0.00

 

 

31

856,324.28

224,211.36

01/01/21

03/31/21

--

0.00

0.00

31,359.43

93,296.93

0.00

0.00

 

 

32

791,630.87

731,739.32

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

33

936,619.82

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

34

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

 

35

719,932.93

897,925.91

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

36

914,255.79

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

37

656,676.40

295,764.97

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

38

563,956.58

633,112.59

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

39

1,160,550.86

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

40

596,918.05

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

41

499,861.92

456,864.35

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

42

462,198.00

619,986.92

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

43

474,840.24

478,874.13

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

44

392,413.58

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

45

267,181.01

85,935.55

01/01/21

03/31/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

46

325,999.92

325,999.88

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

47

518,487.60

534,105.50

01/01/21

06/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

 

 

Totals

146,115,526.34

61,292,654.65

 

 

 

0.00

6,301.40

556,436.05

3,452,193.61

112,205.49

0.00

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 17 of 28

 


 

           

 

 

Principal Prepayment Detail

 

 

 

 

 

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

 

 

 

No principal prepayments this period

 

 

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 18 of 28

 


 

                                         

 

 

 

 

 

 

 

 

Historical Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delinquencies¹

 

 

 

 

 

       Prepayments

 

 

Rate and Maturities

 

 

30-59 Days

 

60-89 Days

 

90 Days or More

 

Foreclosure

 

REO

 

Modifications

 

Curtailments

 

Payoff

 

Next Weighted Avg.

 

Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

 

Coupon

Remit

WAM¹

Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/13/21

1

18,565,817.68

1

8,500,000.00

2

31,601,077.61

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.659270%

4.641590%

59

08/12/21

2

27,093,432.11

0

0.00

2

31,644,818.10

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.659415%

4.641734%

60

07/12/21

0

0.00

1

8,500,000.00

2

31,688,360.78

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.659559%

4.641877%

61

06/11/21

1

8,500,000.00

0

0.00

2

31,736,352.05

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.659718%

4.642034%

62

05/12/21

0

0.00

0

0.00

2

31,779,480.64

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.659860%

4.642176%

63

04/12/21

1

18,707,792.49

0

0.00

2

31,827,072.94

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.660017%

4.642331%

64

03/12/21

0

0.00

0

0.00

2

31,869,791.12

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.660158%

4.642471%

65

02/12/21

1

28,834,576.50

0

0.00

2

31,926,335.86

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.660342%

4.642654%

66

01/12/21

0

0.00

0

0.00

2

31,968,604.73

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.660481%

4.642791%

67

12/11/20

0

0.00

0

0.00

2

32,010,682.47

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.660619%

4.642928%

68

11/13/20

1

18,851,866.83

0

0.00

2

32,057,262.29

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

 

4.660771%

4.643079%

69

10/13/20

0

0.00

0

0.00

2

32,098,939.00

0

0.00

0

0.00

2

77,721,716.50

0

0.00

0

0.00

 

4.660907%

4.643214%

70

Note: Foreclosure and REO Totals are included in the delinquencies aging categories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

 

 

Page 19 of 28

 


 

                             

 

 

 

 

 

Delinquency Loan Detail

 

 

 

 

 

 

 

 

Paid

 

Mortgage

 

  Outstanding

 

Servicing

Resolution

 

 

 

 

 

 

Through

Months

Loan

Current P&I

Outstanding P&I

  Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

 

Pros ID

Loan ID

Date

Delinquent

Status¹                        Advances

Advances

  Advances

Balance

Date

Code²

 

Date

Date

REO Date

7

30312385

08/06/21

0

B

180,530.89

180,530.89

0.00

28,515,655.78

10/27/20

98

 

 

 

 

9

30312386

06/06/20

14

6

135,967.74

2,042,601.40

9,285.80

22,884,376.03

07/10/20

98

 

 

 

 

12

30312389

07/06/21

1

1

106,180.46

212,616.96

0.00

18,620,930.04

06/28/19

98

 

 

 

 

29

30312404

04/06/20

16

6

51,601.36

872,351.25

136,586.49

9,415,844.29

07/01/20

1

 

 

 

 

30

30312405

08/06/21

0

B

50,796.18

50,796.18

0.00

9,038,152.79

 

 

 

 

 

 

31

30312406

06/06/21

2

2

31,359.43

93,296.93

0.00

8,500,000.00

06/23/21

98

 

 

 

 

Totals

 

 

 

 

556,436.05

3,452,193.61

145,872.29

96,974,958.93

 

 

 

 

 

 

1 Mortgage Loan Status

 

 

 

 

 

2 Resolution Strategy Code

 

 

 

 

 

 

A - Payment Not Received But Still in Grace Period 0 - Current

 

4 - Performing Matured Balloon

 

1 - Modification

6 - DPO

 

 

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

 

 

11- Full Payoff

 

Delinquent

 

 

 

 

 

 

3 - Bankruptcy

8 - Resolved

 

 

12 - Reps and Warranties

 

 

 

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

 

 

 

 

3 - 90-120 Days Delinquent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 - Note Sale

98 - Other

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

 

 

Page 20 of 28

 


 

                 

 

 

 

 

Collateral Stratification and Historical Detail

 

Maturity Dates and Loan Status¹

 

 

 

 

 

 

 

 

 

Total

Performing

Non-Performing

REO/Foreclosure

 

 

Past Maturity

 

0

0

0

 

 

0

 

0 - 6 Months

 

0

0

0

 

 

0

 

7 - 12 Months

 

95,000,000

95,000,000

0

 

 

0

 

13 - 24 Months

 

0

0

0

 

 

0

 

25 - 36 Months

 

0

0

0

 

 

0

 

37 - 48 Months

 

0

0

0

 

 

0

 

49 - 60 Months

 

17,256,879

17,256,879

0

 

 

0

 

> 60 Months

 

763,282,880

704,615,985

            58,666,895

0

 

 

 

 

 

Historical Delinquency Information

 

 

 

 

 

 

 

 

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

 

 

Sep-21

875,539,759

816,872,864

18,565,818

8,500,000

31,601,078

0

 

Aug-21

876,237,154

817,498,903

27,093,432

0

31,644,818

0

 

Jul-21

876,931,652

836,743,291

0

8,500,000

31,688,361

0

 

Jun-21

877,690,375

837,454,023

8,500,000

0

31,736,352

0

 

May-21

878,378,840

846,599,359

0

0

31,779,481

0

 

Apr-21

879,131,747

828,596,881

18,707,792

0

31,827,073

0

 

Mar-21

879,814,226

847,944,435

0

0

31,869,791

0

 

Feb-21

880,696,405

819,935,492

28,834,577

0

31,926,336

0

 

Jan-21

881,372,386

849,403,781

0

0

31,968,605

0

 

Dec-20

882,045,560

850,034,878

0

0

32,010,682

0

 

Nov-20

882,783,731

831,874,602

18,851,867

0

32,057,262

0

 

Oct-20

883,451,046

851,352,107

0

0

32,098,939

0

 

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 21 of 28

 


 

                     

 

 

 

Specially Serviced Loan Detail - Part 1

 

 

 

 

 

 

Ending Scheduled

 

 

 

Net Operating

 

 

 

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

7

30312385

28,465,205.79

28,515,655.78

362,000,000.00

12/01/17

17,748,054.08

1.12000

06/30/20

02/06/27

247

9

30312386

22,423,228.80

22,884,376.03

25,500,000.00

09/16/20

1,058,169.95

0.65000

12/31/19

01/06/27

303

12

30312389

18,565,817.68

18,620,930.04

 

--

6,644,721.00

1.68000

01/25/17

02/06/27

304

29

30312404

9,177,848.81

9,415,844.29

10,900,000.00

05/25/21

917,915.39

1.48000

09/30/19

04/06/27

306

31

30312406

8,500,000.00

8,500,000.00

19,000,000.00

02/15/17

220,771.36

2.38000

03/31/21

04/06/27

I/O

Totals

 

87,132,101.08

87,936,806.14

417,400,000.00

 

26,589,631.78

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 22 of 28

 


 

                 

 

 

 

 

 

Specially Serviced Loan Detail - Part 2

 

 

 

 

 

Servicing

 

 

 

 

 

 

Property

 

Transfer

Resolution

 

 

 

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

 

Special Servicing Comments

 

7

30312385

MU

OH

10/27/20

98

 

 

 

 

 

 

9

30312386

LO

SC

07/10/20

98

 

 

 

 

 

 

12

30312389

OF

IN

06/28/19

98

 

 

 

 

 

 

29

30312404

LO

NY

07/01/20

1

 

 

 

 

 

 

31

30312406

RT

NY

06/23/21

98

 

 

 

 

 

 

1 Property Type Codes

 

 

 

 

2 Resolution Strategy Code

 

 

HC - Health Care

 

MU - Mixed Use

 

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

 

SS - Self Storage

 

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

 

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

 

OF - Office

 

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

 

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

Page 23 of 28

 


 

                   

 

 

 

 

Modified Loan Detail

 

 

 

 

 

 Pre-Modification

Post-Modification

 

 

Modification

Modification

 

 

 

 

 

 

Modification

Modification Booking

Closing

Effective

 

 

Balance

Rate

Balance

Rate

 

 

 

 

Pros ID

Loan Number

 

 

 

 

Code¹

Date

Date

Date

3

30298188

64,443,060.49

4.72003%

64,443,060.49 4.72003%

8

09/23/20

09/23/20

09/25/20

22

30298147

13,379,398.33

5.14003%

13,379,398.33 5.14003%

8

09/23/20

09/23/20

09/29/20

Totals

 

77,822,458.82

 

77,822,458.82

 

 

 

 

1 Modification Codes

 

 

 

 

 

 

 

 

 

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

 

 

 

 

 

 

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

 

 

 

 

 

 

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

 

 

 

 

 

 

Note: Please refer to Servicer Reports for modification comments.

 

 

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 24 of 28

 


 

                       

 

 

 

Historical Liquidated Loan Detail

 

 

 

 

 

Loan

 

Gross Sales

 

 

 

 

Current

 

Loss to Loan

Percent of

 

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

 

Period

Cumulative

with

Original

  Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹    Number      Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

 

 

 

 

No liquidated loans this period

 

 

 

 

 

* Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 25 of 28

 


 

                     

 

 

 

Historical Bond / Collateral Loss Reconciliation Detail

 

 

 

 

 

 

Certificate

Reimb of Prior

 

 

 

 

 

 

 

 

 

Interest Paid

Realized Losses

 

Loss Covered by

 

 

 

 

Total Loss

 

 

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

  Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID   Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

 

 

 

 

 

No realized losses this period

 

 

 

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

Page 26 of 28

 


 

                         

 

 

 

 

Interest Shortfall Detail - Collateral Level

 

 

 

 

 

 

 

 

               Special Servicing Fees

 

 

 

 

 

 

 

 Modified

 

 

Deferred

 

 

 

 

 

Non-

 

Reimbursement of

Other

 Interest

 

Interest

Interest

 

 

 

 

 

Recoverable

   Interest on

Advances from

Shortfalls /

  Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

   Advances

Interest

(Refunds)

 (Excess)

7

0.00

0.00

6,138.79

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

9

0.00

0.00

4,833.67

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

0.00

4,002.75

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

37

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

31.09

0.00

0.00

0.00

Total

0.00

0.00

21,975.21

0.00

0.00

0.00

0.00

0.00

31.09

0.00

0.00

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

 

 

Collateral Shortfall Total

22,006.30

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

 

 

 

 

 

Page 27 of 28

 


 

     

 

Supplemental Notes

 

 

None

 

 

 

 

 

© Copyright 2021, Wells Fargo Bank, N.A. All rights reserved. Confidential

 

Page 28 of 28

 


(null)


	
		Prospectus Loan ID
		1
		08-07-2021
		09-07-2021
		CREFI
		04-05-2017
		95000000.00000000
		60
		04-06-2022
		0
		.04260000
		.04260000
		3
		1
		60
		05-06-2017
		true
		1
		WL
		3
		342094.56000000
		95000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2022
		.00000000
		.00000000
		
			95 Morton Street
			95 Morton Street
			New York
			NY
			10024
			New York
			OF
			216512
			217084
			1911
			2000
			210000000.00000000
			MAI
			02-22-2017
			223000000.00000000
			09-01-2017
			MAI
			1.00000000
			.78740000
			6
			06-06-2019
			N
			PayPal
			120228
			10-31-2027
			Integral Ad Science
			50264
			03-31-2027
			12-31-2016
			01-01-2021
			06-30-2021
			14960899.00000000
			14208528.00000000
			4820807.00000000
			5924928.72000000
			10140092.00000000
			8283599.28000000
			9621746.00000000
			7765252.28000000
			UW
			CREFC
			4105134.74000000
			2.47000000
			2.01790000
			2.34000000
			1.89160000
			F
			06-30-2021
		
		false
		false
		95000000.00000000
		348655.28000000
		.04262000
		.00015600
		348655.28000000
		.00000000
		.00000000
		95000000.00000000
		95000000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		2
		08-07-2021
		09-07-2021
		DBNY
		12-30-2016
		75000000.00000000
		120
		01-06-2027
		360
		.04549797
		.04549797
		3
		1
		60
		02-06-2017
		true
		1
		PP
		5
		288311.79000000
		75000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		07-05-2026
		.00000000
		.00000000
		
			Moffett Place Google
			1170 Bordeaux Drive
			Sunnyvale
			CA
			94089
			Santa Clara
			OF
			314352
			314352
			2016
			272500000.00000000
			MAI
			11-29-2016
			311100000.00000000
			03-01-2018
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Google LLC
			314352
			11-30-2028
			01-01-2021
			03-31-2021
			17818954.00000000
			5130597.00000000
			2382878.00000000
			1260886.88000000
			15436076.00000000
			3869710.12000000
			15373206.00000000
			3853992.52000000
			UW
			CREFC
			2133507.24000000
			1.81000000
			1.81380000
			1.80000000
			1.80640000
			F
			03-31-2021
		
		false
		false
		75000000.00000000
		293841.06000000
		.04549797
		.00013000
		293841.06000000
		.00000000
		.00000000
		75000000.00000000
		75000000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		3
		08-07-2021
		09-07-2021
		DBNY
		01-19-2017
		65000000.00000000
		120
		02-06-2027
		360
		.04720000
		.04720000
		3
		1
		36
		03-06-2017
		true
		1
		WL
		5
		259217.59000000
		65000000.00000000
		1
		3
		3
		0
		true
		true
		false
		false
		true
		11-05-2026
		.00000000
		.00000000
		
			Embassy Suites Columbus Dublin
			5100 Upper Metro Place
			Columbus
			OH
			43017
			Franklin
			LO
			284
			284
			1999
			2017
			44300000.00000000
			MAI
			12-20-2016
			48100000.00000000
			12-20-2017
			MAI
			.75000000
			.41900000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			14397710.00000000
			5643230.00000000
			10469178.00000000
			5174697.98000000
			3928532.00000000
			468532.02000000
			3352623.00000000
			242802.82000000
			UW
			CREFC
			1564023.86000000
			.29960000
			.15520000
			F
		
		
			Embassy Suites Cleveland Rockside
			5800 Rockside Woods Blvd.
			Independence
			OH
			44131
			Cuyahoga
			LO
			271
			271
			2001
			2017
			35600000.00000000
			MAI
			12-21-2016
			39400000.00000000
			12-21-2017
			MAI
			.68000000
			.46500000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			12195856.81000000
			5754619.80000000
			9384473.81000000
			5081932.85000000
			2811383.00000000
			672686.95000000
			2323548.00000000
			442502.16000000
			UW
			CREFC
			1281134.02000000
			.52510000
			.34540000
			F
		
		
			Embassy Suites Cincinnati Rivercenter Covington
			10 East Rivercenter Boulevard
			Covington
			KY
			41011
			Kenton
			LO
			227
			227
			1990
			2017
			34300000.00000000
			MAI
			12-19-2016
			37200000.00000000
			12-19-2017
			MAI
			.74000000
			.53000000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			11434649.76000000
			6389471.82000000
			7851598.87000000
			5153860.32000000
			3583050.89000000
			1235611.50000000
			3125664.90000000
			980032.63000000
			UW
			CREFC
			1209598.80000000
			1.02150000
			.81020000
			F
		
		false
		false
		63530113.85000000
		337896.39000000
		.04720000
		.00015600
		258214.62000000
		79681.77000000
		.00000000
		63450432.08000000
		63450432.08000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		09-23-2020
		98
		.00000000
		02-06-2027
		.00000000
	
	
		Prospectus Loan ID
		4
		08-07-2021
		09-07-2021
		CREFI
		03-31-2017
		58725000.00000000
		120
		04-06-2027
		360
		.04700000
		.04700000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		5
		233200.78000000
		58725000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			Los Angeles Corporate Center
			900,1000,1200 & 1255 Corporate Center Drive
			Monterey Park
			CA
			91754
			Los Angeles
			OF
			387597
			394893
			1983
			83600000.00000000
			MAI
			03-06-2017
			87750000.00000000
			08-01-2017
			MAI
			.93000000
			.82980000
			6
			06-06-2019
			N
			State Compensation Insurance Fund
			83021
			03-15-2023
			Department of Social Services
			46769
			09-30-2024
			County of Los Angeles Fire Department
			37132
			12-29-2027
			12-31-2016
			01-01-2021
			06-30-2021
			11427600.00000000
			10557596.34000000
			4520017.00000000
			3815764.36000000
			6907583.00000000
			6741831.98000000
			6159020.00000000
			5993268.98000000
			UW
			CREFC
			3654840.60000000
			2.47000000
			1.84460000
			2.20000000
			1.63980000
			F
			06-30-2021
		
		false
		false
		57551151.35000000
		304570.05000000
		.04700000
		.00015600
		232922.30000000
		71647.75000000
		.00000000
		57479503.60000000
		57479503.60000000
		09-06-2021
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		5
		08-07-2021
		09-07-2021
		JPMCB,DBNY,GSMC,Barclays,MSBNA
		10-24-2016
		56625000.00000000
		120
		11-01-2026
		0
		.04200000
		.04200000
		3
		1
		120
		12-01-2016
		true
		1
		A1
		3
		200916.18000000
		56625000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		04-30-2019
		04-30-2026
		04-30-2026
		.00000000
		.00000000
		
			Hilton Hawaiian Village Waikiki Beach Resort
			2005 Kalia Road
			Honolulu
			HI
			96815
			Honolulu
			LO
			2860
			2860
			1961
			2016
			2230000000.00000000
			MAI
			08-30-2016
			2230000000.00000000
			08-30-2016
			MAI
			.95000000
			6
			05-01-2019
			N
			09-30-2016
			374437742.47000000
			226873258.16000000
			147564484.31000000
			132586974.61000000
			UW
			CREFC
			4.98000000
			4.47000000
			F
		
		false
		false
		56625000.00000000
		204769.37000000
		.04199500
		.00011750
		204769.37000000
		.00000000
		.00000000
		56625000.00000000
		56625000.00000000
		09-01-2021
		false
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		6
		08-07-2021
		09-07-2021
		DBNY
		02-02-2017
		50000000.00000000
		120
		02-06-2027
		360
		.04740000
		.04740000
		3
		1
		0
		03-06-2017
		true
		1
		PP
		2
		260371.79000000
		49803347.43000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			UOVO Art Storage
			41-45 21st Street 41-54 22nd Street
			Long Island City
			NY
			11101
			Queens
			SS
			275000
			275000
			556
			2014
			165000000.00000000
			MAI
			01-09-2017
			165000000.00000000
			01-09-2017
			MAI
			.84000000
			.94600000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			03-31-2021
			11241397.99000000
			3778822.55000000
			2760281.28000000
			913093.35000000
			8481116.71000000
			2865729.20000000
			8451640.96000000
			2858360.20000000
			UW
			CREFC
			1359140.76000000
			1.56000000
			2.10850000
			1.55000000
			2.10310000
			F
		
		false
		false
		46365596.09000000
		260371.79000000
		.04735000
		.00019600
		189049.28000000
		71322.51000000
		.00000000
		46294273.58000000
		46294273.58000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Wells Fargo
		false
		.00000000
	
	
		Prospectus Loan ID
		7
		08-07-2021
		09-07-2021
		CREFI,DBNY,BANA
		01-31-2017
		30000000.00000000
		120
		02-06-2027
		300
		.05310000
		.05310000
		3
		1
		24
		03-06-2017
		true
		1
		PP
		5
		134593.75000000
		30000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			Key Center
			127 Public Square
			Cleveland
			OH
			44114
			Cuyahoga
			OF
			1374352
			2389441
			1991
			2015
			304100000.00000000
			MAI
			12-01-2016
			362000000.00000000
			12-01-2017
			MAI
			6
			06-06-2019
			N
			12-31-2016
			67329103.00000000
			39219780.00000000
			28109323.00000000
			25327136.00000000
			UW
			CREFC
			2.37000000
			2.14000000
			F
			06-30-2020
		
		false
		false
		28515655.78000000
		180837.83000000
		.05310000
		.00020500
		130387.84000000
		50449.99000000
		.00000000
		28515655.78000000
		28465205.79000000
		08-06-2021
		false
		180530.89000000
		B
		Midland
		10-27-2020
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		8
		08-07-2021
		09-07-2021
		CGMRC,DBNY
		01-05-2017
		24000000.00000000
		120
		01-06-2027
		0
		.04730000
		.04730000
		3
		1
		120
		02-06-2017
		true
		1
		PP
		3
		95913.89000000
		24000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			111 Livingston Street
			111 Livingston Street
			Brooklyn
			NY
			11201
			Kings
			OF
			407861
			434000
			1969
			2001
			219000000.00000000
			MAI
			10-26-2016
			219000000.00000000
			10-26-2016
			MAI
			.98000000
			.85660000
			6
			06-06-2019
			N
			OTDA
			121545
			05-31-2024
			The Legal Aid Society
			117200
			10-31-2037
			City University of NY
			45000
			08-31-2027
			09-30-2016
			01-01-2021
			03-31-2021
			18801753.00000000
			5022477.91000000
			9038441.00000000
			2526965.14000000
			9763312.00000000
			2495512.77000000
			8966501.00000000
			2296310.02000000
			UW
			CREFC
			1438708.30000000
			1.70000000
			1.73460000
			1.56000000
			1.59610000
			F
			03-31-2021
		
		false
		false
		24000000.00000000
		97753.33000000
		.04730000
		.00013000
		97753.33000000
		.00000000
		.00000000
		24000000.00000000
		24000000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		9
		08-07-2021
		09-07-2021
		BSP
		12-22-2016
		24000000.00000000
		120
		01-06-2027
		360
		.05500000
		.05500000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		136269.36000000
		23894196.35000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			Marriott Spartanburg
			299 North Church Street
			Spartanburg
			SC
			29306
			Spartanburg
			LO
			247
			247
			2004
			2013
			40100000.00000000
			MAI
			10-05-2016
			25500000.00000000
			09-16-2020
			MAI
			.79000000
			6
			06-06-2019
			N
			12-31-2016
			14282216.00000000
			10395028.00000000
			3887188.00000000
			3173077.00000000
			UW
			CREFC
			2.38000000
			1.94000000
			F
		
		false
		false
		22453157.51000000
		136269.36000000
		.05500000
		.00015600
		106340.65000000
		29928.71000000
		.00000000
		22884376.03000000
		22423228.80000000
		06-06-2020
		false
		2042601.40000000
		.00000000
		9285.80000000
		3
		Midland
		07-10-2020
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		10
		08-07-2021
		09-07-2021
		DBNY
		02-09-2017
		23500000.00000000
		120
		03-06-2027
		0
		.04470000
		.04470000
		3
		1
		120
		04-06-2017
		true
		1
		WL
		3
		88753.30000000
		23500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			260 West 36th Street
			260 West 36th Street
			New York
			NY
			10018
			New York
			MU
			85145
			85145
			1907
			1986
			45000000.00000000
			MAI
			01-13-2017
			45000000.00000000
			01-13-2017
			MAI
			.97000000
			6
			06-06-2019
			N
			A&H Couture Corp.
			Apple Window Cleaning, Inc. & Aerial
			Aquis Body Spa, Inc.
			12-31-2016
			3175255.78000000
			1131536.67000000
			2043719.10000000
			1941545.10000000
			UW
			CREFC
			1.92000000
			1.82000000
			F
			05-13-2021
		
		false
		false
		23500000.00000000
		90455.42000000
		.04470000
		.00015600
		90455.42000000
		.00000000
		.00000000
		23500000.00000000
		23500000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		11
		08-07-2021
		09-07-2021
		DBNY
		02-24-2017
		21000000.00000000
		120
		03-06-2027
		360
		.04790000
		.04790000
		3
		1
		24
		04-06-2017
		true
		1
		WL
		5
		84989.24000000
		21000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Gateway Plaza
			1540-1914 W. Rosecrans Avenue
			Compton
			CA
			90220
			Los Angeles
			RT
			131699
			127523
			1962
			30000000.00000000
			MAI
			11-20-2016
			30000000.00000000
			11-20-2016
			MAI
			.94000000
			6
			06-06-2019
			N
			Food 4 Less
			47188
			02-28-2027
			General Discount
			20455
			01-31-2022
			Auto Zone
			8812
			08-30-2029
			12-31-2016
			2572765.00000000
			714967.00000000
			1857798.00000000
			1769503.00000000
			UW
			CREFC
			1.82000000
			1.74000000
			F
			12-31-2020
		
		false
		false
		20236269.36000000
		110052.83000000
		.04790000
		.00015600
		83468.99000000
		26583.84000000
		.00000000
		20209685.52000000
		20209685.52000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		12
		08-07-2021
		09-07-2021
		CGMRC
		01-25-2017
		20000000.00000000
		120
		02-06-2027
		360
		.04920000
		.04920000
		3
		1
		0
		03-06-2017
		true
		1
		PP
		2
		106388.60000000
		19923762.67000000
		1
		1
		6
		0
		false
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			Hamilton Crossing I
			12722-12802 Hamilton Crossing
			Carmel
			IN
			46032
			Hamilton
			OF
			590917
			590917
			1989
			2000
			76100000.00000000
			MAI
			12-02-2016
			76100000.00000000
			12-02-2016
			MAI
			.89000000
			6
			06-06-2019
			N
			ADESA, INC
			177842
			07-31-2019
			AMERICAN SPECIALITY HEALTH INCORPORATED
			82001
			12-31-2024
			BYRIDER FRANCHISING, LLC
			70320
			02-29-2024
			12-31-2016
			10973297.39000000
			4339846.79000000
			6633450.60000000
			5903080.08000000
			UW
			CREFC
			1.89000000
			1.68000000
			F
			12-31-2018
		
		false
		false
		18593432.11000000
		106388.60000000
		.04920000
		.00013000
		78774.17000000
		27614.43000000
		.00000000
		18620930.04000000
		18565817.68000000
		07-06-2021
		false
		212616.96000000
		1
		Midland
		06-28-2019
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		13
		08-07-2021
		09-07-2021
		BSP
		01-31-2017
		19500000.00000000
		120
		02-06-2027
		360
		.05040000
		.05040000
		3
		1
		0
		03-06-2017
		true
		1
		WL
		2
		105157.44000000
		19427165.70000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			Lynnwood Town Center
			3105-3225 Alderwood Mall Blvd.
			Lynnwood
			WA
			98036
			Snohomish
			RT
			105357
			105357
			1986
			29800000.00000000
			MAI
			10-08-2016
			29800000.00000000
			10-08-2016
			MAI
			.97000000
			.97860000
			6
			06-06-2019
			N
			L) Michael's Stores, Inc #2118
			25000
			02-28-2026
			Marshall's #293
			25000
			01-31-2022
			T5G Enterprises, LLC dba Pure Hockey
			6507
			01-31-2030
			12-31-2016
			01-01-2021
			06-30-2021
			2262893.42000000
			2630495.54000000
			472381.01000000
			590207.77000000
			1790512.41000000
			2040287.77000000
			1664084.01000000
			1913858.77000000
			UW
			CREFC
			1261889.28000000
			1.42000000
			1.61690000
			1.32000000
			1.51670000
			F
			07-20-2021
		
		false
		false
		18157937.63000000
		105157.44000000
		.05040000
		.00015600
		78805.45000000
		26351.99000000
		.00000000
		18131585.64000000
		18131585.64000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		14
		08-07-2021
		09-07-2021
		GACC
		12-04-2015
		18030000.00000000
		120
		12-06-2025
		360
		.04670000
		.04670000
		3
		1
		36
		01-06-2016
		true
		1
		WL
		5
		71065.12000000
		18030000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		09-05-2025
		.00000000
		.00000000
		
			Kona Crossroads
			75-1027 Henry Street
			Kailua-Kona
			HI
			96740
			Hawaii
			RT
			74896
			74896
			1996
			27040000.00000000
			MAI
			01-23-2017
			27040000.00000000
			01-23-2017
			MAI
			.98000000
			.98400000
			6
			06-06-2019
			N
			SAFEWAY
			46130
			02-28-2026
			AUTOZONE PARTS
			8049
			07-31-2026
			AKAILUA
			4998
			05-31-2038
			12-31-2016
			01-01-2021
			06-30-2021
			2554603.43000000
			2435952.86000000
			949697.25000000
			972585.17000000
			1604906.17000000
			1463367.69000000
			1496332.89000000
			1354794.69000000
			UW
			CREFC
			1117577.76000000
			1.88000000
			1.30940000
			1.75000000
			1.21230000
			F
			06-30-2021
		
		false
		false
		17280593.20000000
		93131.48000000
		.04665000
		.00015600
		69417.58000000
		23713.90000000
		.00000000
		17256879.30000000
		17256879.30000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		15
		08-07-2021
		09-07-2021
		DBNY
		04-04-2017
		18000000.00000000
		120
		04-06-2027
		360
		.04600000
		.04600000
		3
		1
		24
		05-06-2017
		true
		1
		WL
		5
		69958.33000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Embassy Suites Denver
			4444 Havana Street
			Denver
			CO
			80239
			Denver
			LO
			210
			210
			1985
			2013
			30500000.00000000
			MAI
			01-31-2017
			30500000.00000000
			01-31-2017
			MAI
			.80000000
			.46040000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			06-30-2021
			10471804.48000000
			4612080.00000000
			7353597.23000000
			4468721.33000000
			3118207.25000000
			143358.67000000
			2699335.07000000
			-41124.53000000
			UW
			CREFC
			1107311.88000000
			3.71000000
			.12950000
			3.22000000
			-.03710000
			F
		
		false
		false
		17344480.42000000
		92275.99000000
		.04600000
		.00015600
		68703.41000000
		23572.58000000
		.00000000
		17320907.84000000
		17320907.84000000
		09-06-2021
		false
		.00000000
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		16
		08-07-2021
		09-07-2021
		DBNY
		04-06-2017
		18000000.00000000
		120
		04-06-2027
		360
		.04540000
		.04540000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		5
		69045.83000000
		18000000.00000000
		1
		1
		2
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			1441 W. Long Lake Road
			1441 W. Long Lake Road
			Troy
			MI
			48098
			Oakland
			OF
			108119
			185173
			1999
			2013
			26850000.00000000
			MAI
			03-08-2017
			26850000.00000000
			03-08-2017
			MAI
			1.00000000
			.92450000
			6
			06-06-2019
			N
			Rockwell Automation
			24562
			04-30-2024
			Integrated Design Solutions
			18903
			09-30-2023
			The Travelers Indemnity Co
			15485
			06-30-2024
			12-31-2016
			01-01-2021
			06-30-2021
			3140216.65000000
			3533782.00000000
			884711.71000000
			1083688.98000000
			2255504.95000000
			2450093.02000000
			1911456.65000000
			1761997.02000000
			UW
			CREFC
			1099579.92000000
			2.72000000
			2.22820000
			2.31000000
			1.60240000
			F
			07-01-2021
		
		false
		false
		17628842.02000000
		91631.66000000
		.04540000
		.00035600
		68918.98000000
		22712.68000000
		.00000000
		17606129.34000000
		17606129.34000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		17
		08-07-2021
		09-07-2021
		CREFI
		04-19-2017
		18000000.00000000
		120
		05-06-2027
		0
		.04210000
		.04210000
		3
		1
		120
		06-06-2017
		true
		1
		WL
		3
		64027.08000000
		18000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Malibu Vista
			22761 Pacific Coast Highway
			Malibu
			CA
			90265
			Los Angeles
			OF
			32583
			32583
			1980
			2013
			36500000.00000000
			MAI
			03-02-2017
			36500000.00000000
			03-02-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			DUN & BRADSTREET
			32583
			08-31-2022
			CINGULAR
			09-30-2021
			SPRINT
			06-20-2025
			12-31-2016
			01-01-2021
			06-30-2021
			2176263.00000000
			2241460.26000000
			416449.00000000
			516031.31000000
			1759814.00000000
			1725428.95000000
			1628714.00000000
			1594328.95000000
			UW
			CREFC
			768325.00000000
			2.29000000
			2.24570000
			2.12000000
			2.07510000
			F
			07-01-2021
		
		false
		false
		18000000.00000000
		65255.00000000
		.04210000
		.00015600
		65255.00000000
		.00000000
		.00000000
		18000000.00000000
		18000000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		18
		08-07-2021
		09-07-2021
		DBNY
		03-31-2017
		17350000.00000000
		120
		04-06-2035
		360
		.04900000
		.04900000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		7
		71829.80000000
		17350000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		11-05-2026
		11-05-2026
		.00000000
		.00000000
		
			Alvogen Pharma Us
			6826 NY-12
			Norwich
			NY
			13815
			Chenango
			IN
			385000
			385000
			1976
			2016
			26150000.00000000
			MAI
			03-02-2017
			26150000.00000000
			03-02-2017
			MAI
			1.00000000
			1.00000000
			6
			X
			Norwich Pharmaceuticals, Inc.
			385000
			12-21-2036
			01-01-2021
			06-30-2021
			2697942.05000000
			2116050.00000000
			845938.26000000
			116237.50000000
			1852003.79000000
			1999812.50000000
			1794253.79000000
			1942062.50000000
			UW
			CREFC
			1104973.08000000
			2.15000000
			1.80980000
			2.08000000
			1.75760000
			F
			08-17-2021
		
		false
		false
		17016557.46000000
		92081.09000000
		.04900000
		.00035600
		71800.42000000
		20280.67000000
		.00000000
		16996276.79000000
		16996276.79000000
		09-06-2021
		04-06-2027
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		19
		08-07-2021
		09-07-2021
		CREFI
		03-22-2017
		16500000.00000000
		120
		04-06-2027
		360
		.04610000
		.04610000
		3
		1
		60
		05-06-2017
		true
		1
		WL
		5
		64267.88000000
		16500000.00000000
		1
		2
		2
		0
		true
		true
		true
		false
		false
		12-05-2026
		12-05-2026
		.00000000
		.00000000
		
			Wheeling Facility
			1351 S. Wheeling Road
			Wheeling
			IL
			60090
			Cook
			IN
			437533
			245038
			1960
			2009
			14900000.00000000
			MAI
			03-01-2017
			14900000.00000000
			03-01-2017
			MAI
			1.00000000
			6
			X
			WHEELING
			245038
			02-06-2034
			BROADVIEW
			192495
			02-06-2034
			1052229.00000000
			31567.00000000
			1020662.00000000
			1020662.00000000
			UW
			CREFC
			F
			12-31-2020
		
		
			Broadview Facility
			1900 S. 25th Avenue
			Broadview
			IL
			60155
			Cook
			IN
			192495
			192495
			1958
			1967
			10100000.00000000
			MAI
			03-01-2017
			10100000.00000000
			03-01-2017
			MAI
			1.00000000
			6
			X
			BROADVIEW
			192495
			02-06-2034
			643521.00000000
			19306.00000000
			624215.00000000
			624215.00000000
			UW
			CREFC
			F
			12-31-2018
		
		false
		false
		16500000.00000000
		65500.42000000
		.04610000
		.00015600
		65500.42000000
		.00000000
		.00000000
		16500000.00000000
		16500000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		20
		08-07-2021
		09-07-2021
		DBNY
		03-17-2017
		15000000.00000000
		120
		04-06-2027
		360
		.04820000
		.04820000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		78881.24000000
		14981368.76000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			33 Kings Highway
			33 Kings Highway
			Orangeburg
			NY
			10962
			Rockland
			SS
			105130
			105130
			247
			1972
			2016
			36000000.00000000
			MAI
			02-03-2017
			36000000.00000000
			02-03-2017
			MAI
			.54000000
			6
			06-06-2019
			N
			02-28-2017
			2663300.49000000
			825606.08000000
			1837694.42000000
			1821924.92000000
			UW
			CREFC
			1.94000000
			1.92000000
			F
		
		false
		false
		13974668.89000000
		78881.24000000
		.04820000
		.00015600
		58002.64000000
		20878.60000000
		.00000000
		13953790.29000000
		13953790.29000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		21
		08-07-2021
		09-07-2021
		CREFI
		04-03-2017
		15000000.00000000
		120
		04-06-2027
		360
		.04200000
		.04200000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		73352.58000000
		14979147.42000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Santa Monica Mini Storage
			1620 14th Street 1621 Euclid Street
			Santa Monica
			CA
			90401
			Los Angeles
			SS
			56580
			56580
			1023
			1923
			2016
			28970000.00000000
			MAI
			02-20-2017
			28970000.00000000
			02-20-2017
			MAI
			.94000000
			.98340000
			6
			06-06-2019
			N
			01-31-2017
			01-01-2021
			06-30-2021
			2247073.00000000
			2515112.76000000
			681313.00000000
			860266.95000000
			1565760.00000000
			1654845.81000000
			1552181.00000000
			1641266.81000000
			UW
			CREFC
			880230.96000000
			1.78000000
			1.88000000
			1.76000000
			1.86460000
			F
		
		false
		false
		13855547.04000000
		73352.58000000
		.04200000
		.00015600
		50110.90000000
		23241.68000000
		.00000000
		13832305.36000000
		13832305.36000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		22
		08-07-2021
		09-07-2021
		DBNY
		01-06-2017
		13500000.00000000
		120
		01-06-2027
		360
		.05140000
		.05140000
		3
		1
		36
		02-06-2017
		true
		1
		WL
		5
		58628.13000000
		13500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		true
		10-05-2026
		.00000000
		.00000000
		
			Embassy Suites Tempe
			4400 South Rural Road
			Tempe
			AZ
			85282
			Maricopa
			LO
			224
			224
			1984
			2012
			21500000.00000000
			MAI
			12-01-2016
			21500000.00000000
			12-01-2016
			MAI
			.82000000
			.62830000
			6
			06-06-2019
			N
			10-31-2016
			01-01-2021
			06-30-2021
			10088904.17000000
			6476083.56000000
			7707775.93000000
			5211408.42000000
			2381128.24000000
			1264675.14000000
			1977572.07000000
			1005631.80000000
			UW
			CREFC
			883564.68000000
			3.38000000
			1.43130000
			2.81000000
			1.13820000
			F
		
		false
		false
		13203700.51000000
		73630.39000000
		.05140000
		.00015600
		58441.05000000
		15189.34000000
		.00000000
		13188511.17000000
		13188511.17000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
		09-23-2020
		98
		.00000000
		.00000000
		01-06-2027
		.00000000
	
	
		Prospectus Loan ID
		23
		08-07-2021
		09-07-2021
		DBNY
		03-27-2017
		12750000.00000000
		120
		04-06-2027
		360
		.04690000
		.04690000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		66072.69000000
		12733790.43000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			MacArthur Shopping Center
			1111-1225 W Airport Freeway
			Irving
			TX
			75062
			Dallas
			MU
			124220
			124220
			1983
			2013
			19100000.00000000
			MAI
			01-11-2017
			19100000.00000000
			01-11-2017
			MAI
			.98000000
			.93530000
			6
			06-06-2019
			N
			Fiesta Mart
			42827
			12-31-2024
			LIBIR, LLC dba Liberty Dialysis
			7629
			12-31-2025
			Women, Infants and Children (WIC)
			6854
			08-31-2022
			12-31-2016
			01-01-2021
			06-30-2021
			1981156.45000000
			2093966.00000000
			694666.19000000
			843880.78000000
			1286490.26000000
			1250085.22000000
			1146813.09000000
			1110408.22000000
			UW
			CREFC
			792872.28000000
			1.62000000
			1.57670000
			1.45000000
			1.40050000
			F
			06-30-2021
		
		false
		false
		11858282.58000000
		66072.69000000
		.04693000
		.00015600
		47921.63000000
		18151.06000000
		.00000000
		11840131.52000000
		11840131.52000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		24
		08-07-2021
		09-07-2021
		CREFI
		03-24-2017
		12320000.00000000
		120
		04-06-2027
		360
		.04820000
		.04820000
		3
		1
		60
		05-06-2017
		true
		1
		WL
		5
		50172.63000000
		12320000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Storquest Bradenton
			3805 53rd Avenue E
			Bradenton
			FL
			34203
			Manatee
			SS
			103315
			103315
			923
			1993
			11400000.00000000
			MAI
			02-17-2017
			11400000.00000000
			02-17-2017
			MAI
			.80000000
			.95560000
			6
			06-06-2019
			N
			01-31-2017
			01-01-2021
			03-31-2021
			1031487.00000000
			300360.22000000
			354246.59000000
			110347.39000000
			677240.41000000
			190012.83000000
			666908.91000000
			187429.83000000
			UW
			CREFC
			92790.85250000
			2.04780000
			2.01990000
			F
		
		
			Storequest Sarasota
			5530 Pinkney Avenue
			Sarasota
			FL
			34233
			Sarasota
			SS
			78953
			78953
			645
			1982
			6800000.00000000
			MAI
			02-17-2017
			6800000.00000000
			02-17-2017
			MAI
			.88000000
			.88530000
			6
			06-06-2019
			N
			01-31-2017
			01-01-2021
			03-31-2021
			685863.00000000
			216176.09000000
			276253.61000000
			84690.39000000
			409609.39000000
			131485.70000000
			401714.09000000
			129511.95000000
			UW
			CREFC
			57727.02250000
			2.27770000
			2.24350000
			F
		
		false
		false
		12320000.00000000
		51134.84000000
		.04820000
		.00015600
		51134.84000000
		.00000000
		.00000000
		12320000.00000000
		12320000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		25
		08-07-2021
		09-07-2021
		DBNY
		04-17-2017
		11750000.00000000
		120
		05-06-2027
		360
		.04700000
		.04700000
		3
		1
		84
		06-06-2017
		true
		1
		WL
		5
		46660.01000000
		11750000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Malibu Office
			22809 Pacific Coast Highway
			Malibu
			CA
			90265
			Los Angeles
			OF
			18643
			18643
			1989
			2016
			17270000.00000000
			MAI
			12-12-2016
			18100000.00000000
			02-16-2017
			MAI
			1.00000000
			6
			06-06-2019
			N
			Regus
			18643
			11-01-2026
			01-01-2021
			03-31-2021
			1275297.00000000
			299861.00000000
			55465.17000000
			975435.00000000
			-55465.17000000
			943742.00000000
			-63388.42000000
			UW
			CREFC
			139980.03250000
			1.74000000
			-.39620000
			1.69000000
			-.45280000
			F
			06-30-2020
		
		false
		false
		11750000.00000000
		47554.86000000
		.04700000
		.00015600
		47554.86000000
		.00000000
		.00000000
		11750000.00000000
		11750000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		26
		08-07-2021
		09-07-2021
		DBNY
		04-10-2017
		11200000.00000000
		120
		05-06-2027
		0
		.04430000
		.04430000
		3
		1
		120
		06-06-2017
		true
		1
		WL
		3
		41920.93000000
		11200000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Torrance Medical Office
			3565 Del Amo Boulevard
			Torrance
			CA
			90503
			Los Angeles
			OF
			55218
			55218
			1987
			2006
			23100000.00000000
			MAI
			03-10-2017
			23100000.00000000
			03-10-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			DaVita Medical Management f/k/a HEALTHCARE PARTNERS
			55218
			03-31-2028
			12-31-2016
			01-01-2021
			06-30-2021
			1490290.00000000
			1524016.80000000
			44709.00000000
			175715.54000000
			1445581.00000000
			1348301.26000000
			1434537.00000000
			1278050.70000000
			UW
			CREFC
			503051.12000000
			2.87000000
			2.68020000
			2.85000000
			2.54060000
			F
			06-30-2021
		
		false
		false
		11200000.00000000
		42724.89000000
		.04430000
		.00015600
		42724.89000000
		.00000000
		.00000000
		11200000.00000000
		11200000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		27
		08-07-2021
		09-07-2021
		DBNY
		02-10-2017
		10950000.00000000
		120
		03-06-2027
		360
		.04860000
		.04860000
		3
		1
		0
		04-06-2017
		true
		1
		WL
		2
		57848.65000000
		10924427.26000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		09-05-2026
		.00000000
		.00000000
		
			Oak Brook Square
			3192 South Linden Road
			Flint
			MI
			48507
			Genesee
			RT
			152073
			152073
			1985
			14740000.00000000
			MAI
			01-04-2017
			14740000.00000000
			01-04-2017
			MAI
			.93000000
			.83250000
			6
			06-06-2019
			N
			HOBBY LOBBY
			54744
			10-31-2029
			TJ MAXX
			25000
			01-31-2025
			DOLLAR TREE
			10200
			07-31-2029
			11-30-2016
			01-01-2021
			06-30-2021
			1934722.06000000
			2045761.22000000
			592962.91000000
			849823.56000000
			1341759.15000000
			1195937.66000000
			1223730.30000000
			1077908.66000000
			UW
			CREFC
			694183.80000000
			1.93000000
			1.72280000
			1.76000000
			1.55280000
			F
			06-30-2021
		
		false
		false
		10192036.96000000
		57848.65000000
		.04860000
		.00015600
		42653.67000000
		15194.98000000
		.00000000
		10176841.98000000
		10176841.98000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		08-10-2020
		09-02-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		28
		08-07-2021
		09-07-2021
		DBNY
		04-03-2017
		10500000.00000000
		120
		04-06-2027
		360
		.04900000
		.04900000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		55726.31000000
		10487148.69000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Villas Of Palm Bay Apartments
			1800-1880 Mogra Circle NE
			Palm Bay
			FL
			32905
			Brevard
			MF
			160
			160
			2007
			14500000.00000000
			MAI
			01-12-2017
			14500000.00000000
			01-12-2017
			MAI
			.99000000
			.95000000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			06-30-2021
			1709477.00000000
			1928922.00000000
			760704.00000000
			1053840.16000000
			948772.23000000
			875081.84000000
			908772.23000000
			835081.84000000
			UW
			CREFC
			668715.72000000
			1.42000000
			1.30860000
			1.36000000
			1.24880000
			F
		
		false
		false
		9792619.88000000
		55726.31000000
		.04900000
		.00015600
		41319.42000000
		14406.89000000
		.00000000
		9778212.99000000
		9778212.99000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		29
		08-07-2021
		09-07-2021
		DBNY
		03-30-2017
		9870000.00000000
		120
		04-06-2027
		360
		.04790000
		.04790000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		51724.83000000
		9857672.92000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Roslyn Hotel
			1221 Old Northern Boulevard
			Roslyn
			NY
			11576
			Nassau
			LO
			77
			77
			1991
			2014
			14100000.00000000
			MAI
			02-01-2017
			10900000.00000000
			05-25-2021
			MAI
			.68000000
			6
			06-06-2019
			N
			12-31-2016
			3786580.85000000
			2585386.12000000
			1201194.74000000
			1049731.50000000
			UW
			CREFC
			1.94000000
			1.69000000
			F
		
		false
		false
		9191660.59000000
		51724.83000000
		.04790000
		.00015600
		37913.05000000
		13811.78000000
		.00000000
		9415844.29000000
		9177848.81000000
		04-06-2020
		false
		872351.25000000
		112205.49000000
		24381.00000000
		3
		Midland
		07-01-2020
		false
		.00000000
		1
	
	
		Prospectus Loan ID
		30
		08-07-2021
		09-07-2021
		DBNY
		03-27-2017
		9700000.00000000
		120
		04-06-2027
		360
		.04830000
		.04830000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		51068.58000000
		9687973.92000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Watson Central Shopping Center
			2191 - 2203 Watson Boulevard
			Warner Robins
			GA
			31093
			Houston
			RT
			227956
			227956
			1989
			13400000.00000000
			MAI
			11-04-2016
			13400000.00000000
			11-04-2016
			MAI
			.97000000
			.94580000
			6
			06-06-2019
			N
			Food Depot
			45000
			11-30-2022
			Big Lots
			41980
			08-31-2024
			Bargain Hunt
			35862
			04-30-2023
			12-31-2016
			01-01-2021
			06-30-2021
			1615983.00000000
			1465684.38000000
			350122.00000000
			373222.36000000
			1265861.00000000
			1092462.02000000
			1141667.00000000
			968269.02000000
			UW
			CREFC
			612822.96000000
			2.07000000
			1.78270000
			1.86000000
			1.58000000
			F
			06-30-2021
		
		false
		false
		9038152.79000000
		51068.58000000
		.04830000
		.00045600
		37591.18000000
		13477.40000000
		.00000000
		9038152.79000000
		9024675.39000000
		08-06-2021
		false
		50796.18000000
		.00000000
		B
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		31
		08-07-2021
		09-07-2021
		CREFI
		03-23-2017
		8500000.00000000
		120
		04-06-2027
		0
		.04300000
		.04300000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		30881.37000000
		8500000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		11-05-2026
		.00000000
		.00000000
		
			50 Bond Street
			50 Bond Street
			New York
			NY
			10012
			New York
			RT
			6400
			6400
			1896
			2015
			19000000.00000000
			MAI
			02-15-2017
			19000000.00000000
			02-15-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Lululemon Athletica
			6400
			01-31-2026
			12-31-2016
			01-01-2021
			03-31-2021
			879303.00000000
			250392.00000000
			81113.00000000
			26180.64000000
			798190.00000000
			224211.36000000
			784430.00000000
			220771.36000000
			UW
			CREFC
			92644.09000000
			2.15000000
			2.42010000
			2.12000000
			2.38300000
			F
			03-31-2021
		
		false
		false
		8500000.00000000
		31473.61000000
		.04300000
		.00015600
		31473.61000000
		.00000000
		.00000000
		8500000.00000000
		8500000.00000000
		06-06-2021
		false
		93296.93000000
		.00000000
		2
		Midland
		06-23-2021
		false
		.00000000
		98
	
	
		Prospectus Loan ID
		32
		08-07-2021
		09-07-2021
		DBNY
		12-21-2016
		8347500.00000000
		120
		01-06-2027
		360
		.05200000
		.05200000
		3
		1
		0
		02-06-2017
		true
		1
		WL
		2
		45837.03000000
		8308589.38000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		10-05-2026
		.00000000
		.00000000
		
			Atrium Regency Apartments
			5655 Glenmont Drive
			Houston
			TX
			77081
			Harris
			MF
			122
			122
			1984
			2016
			11130000.00000000
			MAI
			11-21-2016
			11130000.00000000
			11-21-2016
			MAI
			.95000000
			.93440000
			6
			06-06-2019
			N
			02-28-2017
			01-01-2021
			06-30-2021
			1393345.00000000
			1515038.00000000
			594137.00000000
			783298.68000000
			799208.00000000
			731739.32000000
			774808.00000000
			707339.32000000
			UW
			CREFC
			550044.36000000
			1.45000000
			1.33030000
			1.41000000
			1.28600000
			F
		
		false
		false
		7778761.61000000
		45837.03000000
		.05200000
		.00015600
		34831.57000000
		11005.46000000
		.00000000
		7767756.15000000
		7767756.15000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		33
		08-07-2021
		09-07-2021
		DBNY
		04-05-2017
		8000000.00000000
		120
		04-06-2027
		360
		.04740000
		.04740000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		41678.76000000
		7989914.57000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Apache Plaza
			5105-5195 South Fort Apache Road
			Las Vegas
			NV
			89148
			Clark
			RT
			42948
			42920
			2008
			12100000.00000000
			MAI
			12-28-2016
			12100000.00000000
			12-28-2016
			MAI
			.88000000
			6
			06-06-2019
			N
			Go Wireless Premium
			4203
			03-31-2021
			Streets of New York Pizza
			3000
			05-31-2021
			Mattress Pro Superstore #054027
			2939
			04-30-2023
			12-31-2016
			1050270.13000000
			202345.75000000
			847924.38000000
			820420.38000000
			UW
			CREFC
			1.70000000
			1.64000000
			F
			12-31-2020
		
		false
		false
		7445099.30000000
		41678.76000000
		.04739000
		.00015600
		30382.00000000
		11296.76000000
		.00000000
		7433802.54000000
		7433802.54000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		34
		08-07-2021
		09-07-2021
		DBNY
		04-07-2017
		7500000.00000000
		120
		05-06-2027
		360
		.04490000
		.04490000
		3
		1
		0
		06-06-2017
		true
		1
		WL
		2
		37956.85000000
		7500000.00000000
		1
		1
		0
		false
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Defeased
			SE
			62773
			10000000.00000000
			MAI
			02-09-2017
			.89000000
			3
			06-06-2019
			F
			01-31-2017
			1208880.16000000
			458317.21000000
			750562.95000000
			685235.35000000
			UW
			1.65000000
			1.50000000
		
		false
		false
		6968137.26000000
		37956.85000000
		.04490000
		.00015600
		26941.53000000
		11015.32000000
		.00000000
		6957121.94000000
		6957121.94000000
		09-06-2021
		false
		.00000000
		0
		Midland
		06-25-2020
		08-24-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		35
		08-07-2021
		09-07-2021
		DBNY
		03-27-2017
		7000000.00000000
		120
		04-06-2027
		360
		.05050000
		.05050000
		3
		1
		24
		05-06-2017
		true
		1
		WL
		5
		29867.48000000
		7000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Garden Lakes
			10720 W Indian School Road
			Phoenix
			AZ
			85037
			Maricopa
			RT
			88077
			88077
			1988
			2015
			10750000.00000000
			MAI
			02-04-2017
			10750000.00000000
			02-04-2017
			MAI
			.90000000
			.95200000
			6
			06-06-2019
			N
			TVI Inc.
			35534
			12-31-2022
			Dollar General Store #10837
			8450
			12-31-2027
			Guardian Angels Preschool
			5278
			12-31-2016
			01-01-2021
			06-30-2021
			1126618.00000000
			1307549.74000000
			375619.00000000
			409623.83000000
			751000.00000000
			897925.91000000
			645307.22000000
			880310.91000000
			UW
			CREFC
			453500.52000000
			2.10000000
			1.98000000
			1.80000000
			1.94110000
			F
			06-30-2021
		
		false
		false
		6766273.72000000
		37791.71000000
		.05050000
		.00015600
		29423.89000000
		8367.82000000
		.00000000
		6757905.90000000
		6757905.90000000
		09-06-2021
		false
		.00000000
		0
		Midland
		06-23-2020
		07-28-2020
		false
		.00000000
		8
	
	
		Prospectus Loan ID
		36
		08-07-2021
		09-07-2021
		CGMRC
		03-01-2017
		7000000.00000000
		120
		03-06-2027
		0
		.04540000
		.04540000
		3
		1
		120
		04-06-2017
		true
		1
		WL
		3
		26851.16000000
		7000000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		12-05-2026
		.00000000
		.00000000
		
			Extra Space Stone Mountain
			5502 Memorial Drive
			Stone Mountain
			GA
			30083
			DeKalb
			SS
			105990
			105990
			1072
			1988
			1998
			12300000.00000000
			MAI
			02-11-2017
			12300000.00000000
			02-11-2017
			MAI
			.96000000
			6
			06-06-2019
			N
			12-31-2016
			1272643.00000000
			486876.00000000
			785767.00000000
			775168.00000000
			UW
			CREFC
			2.44000000
			2.41000000
			F
		
		false
		false
		7000000.00000000
		27366.11000000
		.04540000
		.00045600
		27366.11000000
		.00000000
		.00000000
		7000000.00000000
		7000000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		37
		08-07-2021
		09-07-2021
		CREFI
		04-06-2017
		6780000.00000000
		120
		04-06-2027
		0
		.04400000
		.04400000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		25205.28000000
		6780000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			5015 Shoreham Place
			5015 Shoreham Place
			San Diego
			CA
			92122
			San Diego
			OF
			25600
			25600
			1984
			2015
			11200000.00000000
			MAI
			03-03-2017
			11200000.00000000
			03-03-2017
			MAI
			1.00000000
			.54492188
			6
			06-06-2019
			N
			loanDepot.com, LLC
			13950
			05-01-2023
			02-28-2017
			01-01-2021
			06-30-2021
			976409.00000000
			570693.70000000
			249389.00000000
			274928.73000000
			727020.00000000
			295764.97000000
			671979.00000000
			240723.97000000
			UW
			CREFC
			302463.36000000
			2.40000000
			.97790000
			2.22000000
			.79590000
			F
			06-30-2021
		
		false
		false
		6780000.00000000
		25688.67000000
		.04400000
		.00015600
		25688.67000000
		.00000000
		.00000000
		6780000.00000000
		6780000.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		38
		08-07-2021
		09-07-2021
		DBNY
		04-06-2017
		5775000.00000000
		120
		04-06-2027
		360
		.04790000
		.04790000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		30264.53000000
		5767787.35000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Shoppes at the Garden
			10800 N. Military Trail
			Palm Beach Gardens
			FL
			33401
			Palm Beach
			RT
			35044
			34192
			1970
			2016
			7700000.00000000
			MAI
			02-09-2017
			7700000.00000000
			02-09-2017
			MAI
			.95000000
			1.00000000
			6
			06-06-2019
			N
			Anywhere, Inc.
			3100
			03-31-2024
			The Escape Team LLC
			2795
			10-31-2023
			Katay #8, Inc. dba Crossroads Market and Deli
			2700
			06-30-2025
			01-31-2017
			01-01-2021
			06-30-2021
			890898.89000000
			995444.18000000
			239885.23000000
			362331.59000000
			651013.66000000
			633112.59000000
			607431.43000000
			589530.59000000
			UW
			CREFC
			363174.36000000
			1.79000000
			1.74330000
			1.67000000
			1.62330000
			F
			06-30-2021
		
		false
		false
		5378099.20000000
		30264.53000000
		.04790000
		.00015600
		22183.17000000
		8081.36000000
		.00000000
		5370017.84000000
		5370017.84000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		39
		08-07-2021
		09-07-2021
		CREFI
		03-31-2017
		5563000.00000000
		120
		04-06-2027
		360
		.04780000
		.04780000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		5
		22467.05000000
		5563000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			SSM Health Hq
			10101 Woodfield Lane
			Creve Coeur
			MO
			63132
			St. Louis
			OF
			82742
			82742
			1982
			1999
			11300000.00000000
			MAI
			01-27-2017
			11300000.00000000
			01-27-2017
			MAI
			1.00000000
			6
			06-06-2019
			N
			SSM Health
			82322
			12-31-2024
			12-31-2016
			1526793.00000000
			830302.00000000
			696490.00000000
			683252.00000000
			UW
			CREFC
			2.58000000
			2.53000000
			F
			12-31-2020
		
		false
		false
		5453529.42000000
		29119.92000000
		.04780000
		.00015600
		22447.33000000
		6672.59000000
		.00000000
		5446856.83000000
		5446856.83000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		40
		08-07-2021
		09-07-2021
		CREFI
		03-30-2017
		5232500.00000000
		120
		04-06-2027
		360
		.04830000
		.04830000
		3
		1
		60
		05-06-2017
		true
		1
		WL
		5
		21353.32000000
		5232500.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Storquest Manhattan
			5002 South Manhattan Avenue
			Tampa
			FL
			33611
			Hillsborough
			SS
			55200
			55200
			547
			1986
			4600000.00000000
			MAI
			02-17-2017
			4600000.00000000
			02-17-2017
			MAI
			.92000000
			6
			06-06-2019
			N
			02-28-2017
			516056.00000000
			250218.00000000
			265838.00000000
			260318.00000000
			UW
			CREFC
			F
		
		
			Fair Oaks
			3820 West Fair Oaks Avenue
			Tampa
			FL
			33611
			Hillsborough
			SS
			36704
			36704
			493
			1962
			4100000.00000000
			MAI
			02-17-2017
			4100000.00000000
			02-17-2017
			MAI
			.90000000
			6
			06-06-2019
			N
			02-28-2017
			461828.00000000
			250547.00000000
			211281.00000000
			207611.00000000
			UW
			CREFC
			F
		
		false
		false
		5232500.00000000
		21762.84000000
		.04830000
		.00015600
		21762.84000000
		.00000000
		.00000000
		5232500.00000000
		5232500.00000000
		09-06-2021
		false
		.00000000
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		41
		08-07-2021
		09-07-2021
		DBNY
		04-06-2017
		5025000.00000000
		120
		04-06-2027
		360
		.04790000
		.04790000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		26334.07000000
		5018724.05000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Sunny Plaza
			9089-9091 North Military Trail
			Palm Beach Gardens
			FL
			33401
			Palm Beach
			RT
			33517
			33306
			1986
			2016
			6700000.00000000
			MAI
			02-09-2017
			6700000.00000000
			02-09-2017
			MAI
			1.00000000
			.94240000
			6
			06-06-2019
			N
			Community TV
			2730
			04-30-2024
			Golden Nugget Gaming PBG, L.
			2457
			05-31-2026
			Papa Chiropractic
			2179
			12-31-2023
			01-31-2017
			01-01-2021
			06-30-2021
			692740.52000000
			722336.68000000
			194109.14000000
			265472.33000000
			498631.39000000
			456864.35000000
			453570.42000000
			412613.35000000
			UW
			CREFC
			316008.84000000
			1.58000000
			1.44570000
			1.44000000
			1.30570000
			F
			07-26-2021
		
		false
		false
		4679644.86000000
		26334.07000000
		.04790000
		.00015600
		19302.24000000
		7031.83000000
		.00000000
		4672613.03000000
		4672613.03000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		42
		08-07-2021
		09-07-2021
		CREFI
		03-23-2017
		5000000.00000000
		120
		04-06-2027
		0
		.04360000
		.04360000
		3
		1
		120
		05-06-2017
		true
		1
		WL
		3
		18418.98000000
		5000000.00000000
		1
		1
		1
		0
		true
		true
		true
		false
		false
		01-05-2027
		01-05-2027
		.00000000
		.00000000
		
			Champion Forest Self Storage
			14850 Cutten Road
			Houston
			TX
			77069
			Harris
			SS
			60083
			60083
			518
			2003
			10700000.00000000
			MAI
			02-23-2017
			10700000.00000000
			02-23-2017
			MAI
			.83000000
			.91890000
			6
			N
			01-31-2017
			01-01-2021
			06-30-2021
			1037719.00000000
			1124624.24000000
			413472.00000000
			504637.32000000
			624247.00000000
			619986.92000000
			618239.00000000
			613978.88000000
			UW
			CREFC
			220422.22000000
			2.82000000
			2.81270000
			2.80000000
			2.78550000
			F
		
		false
		false
		5000000.00000000
		18772.22000000
		.04360000
		.00063100
		18772.22000000
		.00000000
		.00000000
		5000000.00000000
		5000000.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		43
		08-07-2021
		09-07-2021
		CREFI
		03-31-2017
		4875000.00000000
		120
		04-06-2027
		360
		.05250000
		.05250000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		26919.93000000
		4869408.20000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Massillon Citi Center
			155, 235 & 275 Lincoln Way West
			Massillon
			OH
			44647
			Stark
			RT
			50263
			49763
			1995
			6500000.00000000
			MAI
			01-17-2017
			6500000.00000000
			01-17-2017
			MAI
			.96000000
			.94230000
			6
			06-06-2019
			N
			DEALS #3384
			10704
			01-31-2023
			BW-3
			6926
			10-31-2022
			Bob Evans #2047
			4800
			08-31-2025
			12-31-2016
			01-01-2021
			06-30-2021
			744163.00000000
			762346.38000000
			237685.00000000
			283472.25000000
			506479.00000000
			478874.13000000
			450783.00000000
			423179.13000000
			UW
			CREFC
			323039.16000000
			1.57000000
			1.48240000
			1.40000000
			1.31000000
			F
			06-30-2021
		
		false
		false
		4567099.94000000
		26919.93000000
		.05250000
		.00065600
		20647.10000000
		6272.83000000
		.00000000
		4560827.11000000
		4560827.11000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		44
		08-07-2021
		09-07-2021
		DBNY
		03-30-2017
		4850000.00000000
		120
		04-06-2027
		360
		.05250000
		.05250000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		26781.88000000
		4844436.87000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Walgreens Loganville
			4398 Atlanta Highway
			Loganville
			GA
			30052
			Walton
			RT
			14490
			14490
			2006
			7300000.00000000
			MAI
			11-11-2016
			7300000.00000000
			11-11-2016
			MAI
			1.00000000
			6
			06-06-2019
			N
			Walgreens
			14490
			07-31-2031
			409500.00000000
			11970.00000000
			397530.00000000
			396081.00000000
			UW
			CREFC
			1.24000000
			1.23000000
			F
			12-31-2020
		
		false
		false
		4543678.86000000
		26781.88000000
		.05250000
		.00015600
		20541.21000000
		6240.67000000
		.00000000
		4537438.19000000
		4537438.19000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		45
		08-07-2021
		09-07-2021
		CREFI
		03-14-2017
		4380000.00000000
		120
		04-06-2027
		360
		.05290000
		.05290000
		3
		1
		36
		05-06-2017
		true
		1
		WL
		5
		19576.67000000
		4380000.00000000
		1
		1
		1
		0
		true
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Amsdell Gateway Self Storage
			4209 Alliance Gateway Freeway
			Fort Worth
			TX
			76177
			Tarrant
			SS
			49085
			49085
			417
			2002
			6100000.00000000
			MAI
			01-23-2017
			6100000.00000000
			01-23-2017
			MAI
			.86000000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			03-31-2021
			592338.00000000
			163573.00000000
			227002.00000000
			77637.45000000
			365335.00000000
			85935.55000000
			360427.00000000
			84708.30000000
			UW
			CREFC
			72885.45000000
			1.56000000
			1.17900000
			1.53000000
			1.16220000
			F
		
		false
		false
		4302149.02000000
		24295.15000000
		.05290000
		.00104400
		19597.48000000
		4697.67000000
		.00000000
		4297451.35000000
		4297451.35000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		46
		08-07-2021
		09-07-2021
		CREFI
		04-07-2017
		3315000.00000000
		120
		04-06-2027
		360
		.04910000
		.04910000
		3
		1
		0
		05-06-2017
		true
		1
		WL
		2
		17613.75000000
		3310950.13000000
		1
		1
		1
		0
		false
		true
		false
		false
		false
		01-05-2027
		.00000000
		.00000000
		
			Walgreens Columbia
			1202 S. James Campbell Boulevard
			Columbia
			TN
			38401
			Maury
			RT
			13650
			13650
			2003
			5130000.00000000
			MAI
			03-06-2017
			5130000.00000000
			03-06-2017
			MAI
			1.00000000
			1.00000000
			6
			06-06-2019
			N
			Walgreens
			13650
			09-30-2028
			12-31-2016
			01-01-2021
			06-30-2021
			327860.00000000
			325999.88000000
			9836.00000000
			318024.00000000
			325999.88000000
			318024.00000000
			325999.88000000
			UW
			CREFC
			211305.00000000
			1.50000000
			1.54280000
			1.50000000
			1.54280000
			F
			06-30-2021
		
		false
		false
		3092076.28000000
		17613.75000000
		.04910000
		.00015600
		13073.47000000
		4540.28000000
		.00000000
		3087536.00000000
		3087536.00000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	
	
		Prospectus Loan ID
		47
		08-07-2021
		09-07-2021
		CREFI
		03-28-2017
		3185000.00000000
		120
		04-06-2027
		360
		.04860000
		.04860000
		3
		1
		24
		05-06-2017
		true
		1
		WL
		5
		13078.41000000
		3185000.00000000
		1
		2
		2
		0
		true
		true
		false
		false
		false
		02-05-2027
		.00000000
		.00000000
		
			Chino Valley
			1272 N. Highway 89
			Chino Valley
			AZ
			86323
			Yavapai
			SS
			43800
			43800
			269
			1988
			2700000.00000000
			MAI
			02-24-2017
			2700000.00000000
			02-24-2017
			MAI
			.95000000
			1.00000000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			06-30-2021
			263786.00000000
			551844.50000000
			92054.00000000
			309520.07000000
			171732.00000000
			242324.43000000
			167352.00000000
			237944.43000000
			UW
			CREFC
			114930.52000000
			2.10840000
			2.07030000
			F
		
		
			Storit Prescott
			730 6th Street
			Prescott
			AZ
			86301
			Yavapai
			SS
			31096
			31096
			285
			1986
			1875000.00000000
			MAI
			02-24-2017
			1875000.00000000
			02-24-2017
			MAI
			.96000000
			.99350000
			6
			06-06-2019
			N
			12-31-2016
			01-01-2021
			06-30-2021
			277697.00000000
			493050.42000000
			91922.00000000
			201269.35000000
			185775.00000000
			291781.07000000
			182665.00000000
			288671.07000000
			UW
			CREFC
			86985.08000000
			3.35440000
			3.31860000
			F
		
		false
		false
		3074648.02000000
		16826.30000000
		.04860000
		.00015600
		12867.40000000
		3958.90000000
		.00000000
		3070689.12000000
		3070689.12000000
		09-06-2021
		false
		.00000000
		0
		Midland
		false
		.00000000
	




(null)


	
		Item 2(c)(4)
		Original Loan Term Number
		For anticipated repayment date mortgage loans: the original loan term number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date.
	
	
		Item 2(c)(15)
		Loan Structure
		For each of the mortgage loans identified as Hilton Hawaiian Village (Asset Number 5),  the mortgage loan is evidenced by a senior pari passu note that is part of a loan combination that consists of two or more senior pari-passu notes and one or more subordinate notes. In each case, one or more of the other senior pari-passu notes, and the subordinate notes are not included in the trust.
	
	
		Item 2(c)(18)
		Scheduled Principal Balance Securitization Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(c)(26)
		Negative Amortization Indicator
		For anticipated repayment date mortgage loans: the mortgage loan provides that, after the related anticipated repayment date, if the borrower has not prepaid such mortgage loan in full, then any principal outstanding on that date will accrue interest at an increased interest rate rather than the original interest rate.  Following the anticipated repayment date, (i) interest at the initial interest rate will continue to accrue and be payable on a current basis, and (ii) interest accrued at the revised rate in excess of interest accrued at the initial interest rate is to be deferred (and will itself accrue interest) and will be required to be paid only after the outstanding principal balance of the mortgage loan has been paid in full.
	
	
		Item 2(d)(1)
		Property Name
		For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(8)
		Net Rentable Square Feet
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(9)
		Net Rentable Square Feet at Securitization
		For property types where the standard unit of measure is not square feet, this field is left blank.  For mortgage loans that are part of a loan combination, net rentable square feet at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(10)
		Number of Units/ Beds/Rooms
		For mortgage loans that are part of a loan combination, the number of units/beds/rooms relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(11)
		Number of Units/Beds/Rooms at Securitization
		For mortgage loans that are part of a loan combination, the number of units/beds/rooms at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(14)
		Valuation Amount at Securitization
		For mortgage loans that are part of a loan combination, the valuation amount at securitization relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(17)
		Most Recent Value
		For mortgage loans that are part of a loan combination, the most recent value relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(20)
		Physical Occupancy at Securitization
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11). For the mortgage loan identified as Key Center Cleveland (Asset Number 7), no occupancy is shown because the collateral for the mortgage loan consists of both an office building, and hotel.
	
	
		Item 2(d)(21)
		Most Recent Physical Occupancy
		The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(8) or 2(d)(10). For the mortgage loan identified as Uovo Art Storage (Asset Number 6), the occupancy is based on the private storage space (164,812 sq. ft). For the mortgage loan identified as 33 Kings Highway (Asset Number 20), the occupancy is based on the managed storage space measured in cubic feet (400,000 cu. ft.).
	
	
		Item 2(d)(27)(iii)
		Lease Expiration Third Largest Tenant Date
		For the mortgage loan identified as 260 West 36th Street (Asset Number 10), the third largest tenant, Quick fusing Inc., leases its space on a month-to-month basis.
	
	
		Item 2(d)(28)(iv)
		Revenue at Securitization
		For mortgage loans that are part of a loan combination, the revenue at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(v)
		Most Recent Revenue
		For mortgage loans that are part of a loan combination, the most recent revenue is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vi)
		Operating Expenses at Securitization
		For mortgage loans that are part of a loan combination, the total underwritten operating expenses at securitization are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(vii)
		Operating Expenses
		For mortgage loans that are part of a loan combination, the operating expenses are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(viii)
		Net Operating Income at Securitization
		For mortgage loans that are part of a loan combination, the net operating income at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(ix)
		Most Recent Net Operating Income
		For mortgage loans that are part of a loan combination, the most recent net operating income is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(x)
		Net Cash Flow at Securitization
		For mortgage loans that are part of a loan combination, the net cash flow at securitization is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xi)
		Most Recent Net Cash Flow
		For mortgage loans that are part of a loan combination, the most recent net cash flow is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust.
	
	
		Item 2(d)(28)(xiv)
		Most Recent Debt Service Amount
		For mortgage loans that are part of a loan combination, the most recent debt service amount presented is for all the loans comprising the loan combination, which includes one or more pari passu and/or subordinate companion loans that are not included in the trust. 
	
	
		Item 2(d)(28)(xv)
		Debt Service Coverage Ratio (Net Operating Income) at Securitization
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvi)
		Most Recent Debt Service Coverage Ratio (Net Operating Income)
		For mortgage loans that are part of a loan combination, the net operating income debt service coverage ratio is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xvii)
		Debt Service Coverage Ratio (Net Cash Flow) at Securitization
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio at securitization is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xviii)
		Most Recent Debt Service Coverage Ratio (Net Cash Flow)
		For mortgage loans that are part of a loan combination, the net cash flow debt service coverage ratio is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans.
	
	
		Item 2(d)(28)(xxi)
		Most Recent Annual Lease Rollover Review Date
		With respect to the mortgage loans identified as Key Center Cleveland (Asset Number 7), no occupancy is shown because the collateral for the mortgage loan consists of both an office building and hotel.
	
	
		Item 2(e)(3)
		Report Period Beginning Scheduled Loan Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the mortgage loan payment due date in April 2017 (or for mortgage loans having an initial payment due date subsequent to April 2017, the principal balance as of the mortgage loan origination date).
	
	
		Item 2(e)(6)
		Servicer and Trustee Fee Rate
		It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, and (iv) the CREFC intellectual property royalty license fee rate.
	
	
		Item 2(e)(12)
		Report Period End Actual Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.
	
	
		Item 2(e)(13)
		Report Period End Scheduled Balance Amount
		With respect to each mortgage loan, the principal balance shown reflects the principal balance as of the Cut-off Date, assuming that any payment due on the Cut-off Date is made, and that no voluntary principal prepayments or casualty or condemnation proceeds are received.